Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.93% first-year return on $41,181 initial cash invested.
10.93%
Cash On Cash
9.44%
Cap Rate
1.47
DSCR
$2,337
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $1,962 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,337
Total Expenses
$1,962
Mortgage P&I
45%
$1,050
Property Taxes
10%
$234
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0