Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.47% first-year return on $41,559 initial cash invested.
9.47%
Cash On Cash
9.2%
Cap Rate
1.4
DSCR
$2,147
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $1,819 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,559
Downpayment
20%
$39,580
Closing costs
1%
$1,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,147
Total Expenses
$1,819
Mortgage P&I
50%
$1,083
Property Taxes
5%
$109
Home Insurance
3%
$69
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0