Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.33% first-year return on $41,328 initial cash invested.
4.33%
Cash On Cash
7.85%
Cap Rate
1.23
DSCR
$1,766
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $1,617 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,766
Total Expenses
$1,617
Mortgage P&I
60%
$1,051
Property Taxes
2%
$37
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0