Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.77% first-year return on $40,719 initial cash invested.
2.77%
Cash On Cash
7.79%
Cap Rate
1.2
DSCR
$2,324
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,230 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,719
Downpayment
20%
$38,780
Closing costs
1%
$1,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,324
Total Expenses
$2,230
Mortgage P&I
45%
$1,048
Property Taxes
22%
$509
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0