Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.16% first-year return on $40,908 initial cash invested.
19.16%
Cash On Cash
11.25%
Cap Rate
1.74
DSCR
$2,501
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $1,848 expenses = $653 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
$2,501
Total Expenses
$1,848
Mortgage P&I
42%
$1,049
Property Taxes
3%
$86
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0