Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.75% first-year return on $40,950 initial cash invested.
10.75%
Cash On Cash
9.04%
Cap Rate
1.48
DSCR
$2,230
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $1,863 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$1,863
Mortgage P&I
44%
$990
Property Taxes
10%
$224
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0