Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.86% first-year return on $40,698 initial cash invested.
1.86%
Cash On Cash
7.47%
Cap Rate
1.14
DSCR
$1,755
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $1,692 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,755
Total Expenses
$1,692
Mortgage P&I
60%
$1,055
Property Taxes
6%
$110
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0