Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.98% first-year return on $40,698 initial cash invested.
1.98%
Cash On Cash
7.78%
Cap Rate
1.16
DSCR
$2,059
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $1,992 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,059
Total Expenses
$1,992
Mortgage P&I
53%
$1,087
Property Taxes
15%
$299
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0