Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.38% first-year return on $40,950 initial cash invested.
8.38%
Cash On Cash
8.7%
Cap Rate
1.37
DSCR
$1,944
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $1,658 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,944
Total Expenses
$1,658
Mortgage P&I
53%
$1,031
Property Taxes
3%
$54
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0