Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.16% first-year return on $41,181 initial cash invested.
2.16%
Cash On Cash
7.35%
Cap Rate
1.15
DSCR
$1,707
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $1,633 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$1,633
Mortgage P&I
61%
$1,042
Property Taxes
4%
$74
Home Insurance
4%
$70
HOA
0%
$4
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0