Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.66% first-year return on $41,559 initial cash invested.
8.66%
Cash On Cash
8.6%
Cap Rate
1.41
DSCR
$2,259
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $1,959 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,259
Total Expenses
$1,959
Mortgage P&I
44%
$1,005
Property Taxes
13%
$297
Home Insurance
3%
$69
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0