Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.44% first-year return on $40,635 initial cash invested.
6.44%
Cash On Cash
8.17%
Cap Rate
1.34
DSCR
$2,330
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $2,112 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$2,112
Mortgage P&I
42%
$983
Property Taxes
19%
$452
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0