Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.3% first-year return on $40,950 initial cash invested.
13.3%
Cash On Cash
9.89%
Cap Rate
1.55
DSCR
$2,334
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $1,880 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,334
Total Expenses
$1,880
Mortgage P&I
44%
$1,036
Property Taxes
7%
$169
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0