Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.86% first-year return on $40,341 initial cash invested.
2.86%
Cash On Cash
7.23%
Cap Rate
1.18
DSCR
$1,615
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,615 income − $1,519 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,615
Total Expenses
$1,519
Mortgage P&I
61%
$981
Property Taxes
3%
$54
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0