Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.42% first-year return on $40,509 initial cash invested.
5.42%
Cash On Cash
8.19%
Cap Rate
1.28
DSCR
$2,074
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $1,891 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,509
Downpayment
20%
$38,580
Closing costs
1%
$1,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$1,891
Mortgage P&I
50%
$1,029
Property Taxes
12%
$257
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0