Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.32% first-year return on $41,790 initial cash invested.
1.32%
Cash On Cash
7.37%
Cap Rate
1.12
DSCR
$1,698
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $1,652 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,698
Total Expenses
$1,652
Mortgage P&I
64%
$1,091
Property Taxes
3%
$49
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0