Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.11% first-year return on $40,824 initial cash invested.
13.11%
Cash On Cash
9.66%
Cap Rate
1.55
DSCR
$2,198
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $1,752 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,824
Downpayment
20%
$38,880
Closing costs
1%
$1,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,198
Total Expenses
$1,752
Mortgage P&I
46%
$1,009
Property Taxes
5%
$102
Home Insurance
3%
$69
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0