Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.46% first-year return on $40,992 initial cash invested.
2.46%
Cash On Cash
7.15%
Cap Rate
1.17
DSCR
$1,645
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,561 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,992
Downpayment
20%
$39,040
Closing costs
1%
$1,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,561
Mortgage P&I
61%
$997
Property Taxes
4%
$67
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0