Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.18% first-year return on $41,370 initial cash invested.
10.18%
Cash On Cash
9.01%
Cap Rate
1.48
DSCR
$2,568
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $2,217 expenses = $351 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,568
Total Expenses
$2,217
Mortgage P&I
39%
$1,000
Property Taxes
19%
$481
Home Insurance
3%
$69
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0