Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.5% first-year return on $40,068 initial cash invested.
21.5%
Cash On Cash
11.72%
Cap Rate
1.82
DSCR
$2,490
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,068
Downpayment
20%
$38,160
Closing costs
1%
$1,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$1,772
Mortgage P&I
41%
$1,021
Property Taxes
2%
$39
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0