Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.02% first-year return on $41,790 initial cash invested.
4.02%
Cash On Cash
7.53%
Cap Rate
1.23
DSCR
$1,803
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $1,663 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,803
Total Expenses
$1,663
Mortgage P&I
57%
$1,019
Property Taxes
6%
$106
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0