Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.59% first-year return on $40,950 initial cash invested.
14.59%
Cash On Cash
10.17%
Cap Rate
1.6
DSCR
$2,426
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $1,928 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$1,928
Mortgage P&I
43%
$1,034
Property Taxes
8%
$182
Home Insurance
3%
$68
HOA
1%
$13
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0