Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.88% first-year return on $40,782 initial cash invested.
1.88%
Cash On Cash
7.29%
Cap Rate
1.14
DSCR
$1,704
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,704 income − $1,640 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,704
Total Expenses
$1,640
Mortgage P&I
60%
$1,030
Property Taxes
6%
$108
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0