Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.7% first-year return on $41,286 initial cash invested.
2.7%
Cash On Cash
7.02%
Cap Rate
1.19
DSCR
$1,774
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $1,681 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,286
Downpayment
20%
$39,320
Closing costs
1%
$1,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$1,681
Mortgage P&I
55%
$968
Property Taxes
10%
$184
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0