Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.44% first-year return on $42,189 initial cash invested.
15.44%
Cash On Cash
10.24%
Cap Rate
1.63
DSCR
$2,410
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $1,867 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,189
Downpayment
20%
$40,180
Closing costs
1%
$2,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$1,867
Mortgage P&I
44%
$1,051
Property Taxes
6%
$148
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0