Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.62% first-year return on $41,580 initial cash invested.
7.62%
Cash On Cash
8.64%
Cap Rate
1.37
DSCR
$2,406
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $2,142 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,580
Downpayment
20%
$39,600
Closing costs
1%
$1,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,406
Total Expenses
$2,142
Mortgage P&I
43%
$1,042
Property Taxes
17%
$406
Home Insurance
3%
$69
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0