Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.09% first-year return on $40,299 initial cash invested.
5.09%
Cash On Cash
8.1%
Cap Rate
1.26
DSCR
$1,925
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,925 income − $1,754 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,299
Downpayment
20%
$38,380
Closing costs
1%
$1,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,925
Total Expenses
$1,754
Mortgage P&I
53%
$1,028
Property Taxes
8%
$158
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0