Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.23% first-year return on $40,992 initial cash invested.
7.23%
Cash On Cash
7.99%
Cap Rate
1.35
DSCR
$1,820
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $1,573 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,992
Downpayment
20%
$39,040
Closing costs
1%
$1,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,573
Mortgage P&I
53%
$962
Property Taxes
5%
$89
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0