Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.95% first-year return on $41,433 initial cash invested.
4.95%
Cash On Cash
8.05%
Cap Rate
1.29
DSCR
$2,484
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $2,313 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,484
Total Expenses
$2,313
Mortgage P&I
41%
$1,028
Property Taxes
23%
$570
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0