Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.46% first-year return on $41,139 initial cash invested.
1.46%
Cash On Cash
7.18%
Cap Rate
1.13
DSCR
$1,713
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $1,663 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,139
Downpayment
20%
$39,180
Closing costs
1%
$1,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,713
Total Expenses
$1,663
Mortgage P&I
60%
$1,036
Property Taxes
6%
$107
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0