Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.1% first-year return on $41,265 initial cash invested.
7.1%
Cash On Cash
8.54%
Cap Rate
1.33
DSCR
$2,079
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $1,835 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$1,835
Mortgage P&I
51%
$1,051
Property Taxes
8%
$174
Home Insurance
3%
$69
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0