Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.74% first-year return on $41,223 initial cash invested.
2.74%
Cash On Cash
7.23%
Cap Rate
1.17
DSCR
$1,649
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,649 income − $1,555 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,649
Total Expenses
$1,555
Mortgage P&I
61%
$1,006
Property Taxes
3%
$46
Home Insurance
4%
$70
HOA
0%
$5
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0