Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.9% first-year return on $41,370 initial cash invested.
2.9%
Cash On Cash
7.63%
Cap Rate
1.19
DSCR
$1,929
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $1,829 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$1,829
Mortgage P&I
55%
$1,056
Property Taxes
11%
$220
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0