Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.17% first-year return on $41,790 initial cash invested.
10.17%
Cash On Cash
8.89%
Cap Rate
1.45
DSCR
$2,020
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $1,666 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$1,666
Mortgage P&I
50%
$1,019
Property Taxes
3%
$52
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0