Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.93% first-year return on $41,244 initial cash invested.
3.93%
Cash On Cash
7.92%
Cap Rate
1.22
DSCR
$1,915
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $1,780 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,244
Downpayment
20%
$39,280
Closing costs
1%
$1,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,915
Total Expenses
$1,780
Mortgage P&I
56%
$1,065
Property Taxes
8%
$146
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0