Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.67% first-year return on $40,656 initial cash invested.
7.67%
Cash On Cash
8.67%
Cap Rate
1.34
DSCR
$1,898
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $1,638 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,656
Downpayment
20%
$38,720
Closing costs
1%
$1,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,898
Total Expenses
$1,638
Mortgage P&I
55%
$1,043
Property Taxes
2%
$31
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0