Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.53% first-year return on $40,845 initial cash invested.
2.53%
Cash On Cash
7.59%
Cap Rate
1.16
DSCR
$1,675
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $1,589 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,675
Total Expenses
$1,589
Mortgage P&I
63%
$1,061
Property Taxes
1%
$24
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0