Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.82% first-year return on $40,908 initial cash invested.
2.82%
Cash On Cash
7.59%
Cap Rate
1.18
DSCR
$1,842
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $1,746 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,908
Downpayment
20%
$38,960
Closing costs
1%
$1,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,842
Total Expenses
$1,746
Mortgage P&I
57%
$1,044
Property Taxes
8%
$153
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0