Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.02% first-year return on $41,076 initial cash invested.
10.02%
Cash On Cash
8.99%
Cap Rate
1.44
DSCR
$2,032
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $1,689 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,032
Total Expenses
$1,689
Mortgage P&I
50%
$1,021
Property Taxes
3%
$69
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0