Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.61% first-year return on $40,005 initial cash invested.
5.61%
Cash On Cash
8.36%
Cap Rate
1.27
DSCR
$1,925
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,925 income − $1,738 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,005
Downpayment
20%
$38,100
Closing costs
1%
$1,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,925
Total Expenses
$1,738
Mortgage P&I
54%
$1,044
Property Taxes
5%
$100
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0