Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.75% first-year return on $40,215 initial cash invested.
2.75%
Cash On Cash
7.57%
Cap Rate
1.18
DSCR
$1,813
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $1,721 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,215
Downpayment
20%
$38,300
Closing costs
1%
$1,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,813
Total Expenses
$1,721
Mortgage P&I
57%
$1,025
Property Taxes
9%
$155
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0