Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.92% first-year return on $41,727 initial cash invested.
4.92%
Cash On Cash
7.62%
Cap Rate
1.26
DSCR
$1,865
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $1,694 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,727
Downpayment
20%
$39,740
Closing costs
1%
$1,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$1,694
Mortgage P&I
54%
$998
Property Taxes
2%
$44
Home Insurance
9%
$168
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0