Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.96% first-year return on $41,811 initial cash invested.
15.96%
Cash On Cash
10.62%
Cap Rate
1.63
DSCR
$2,441
Rent
$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,441 income − $1,885 expenses = $556 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,811
Downpayment
20%
$39,820
Closing costs
1%
$1,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,441
Total Expenses
$1,885
Mortgage P&I
44%
$1,084
Property Taxes
4%
$97
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0