Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.23% first-year return on $40,803 initial cash invested.
13.23%
Cash On Cash
9.7%
Cap Rate
1.57
DSCR
$2,444
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $1,994 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,803
Downpayment
20%
$38,860
Closing costs
1%
$1,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,444
Total Expenses
$1,994
Mortgage P&I
41%
$998
Property Taxes
12%
$298
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0