Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.42% first-year return on $41,790 initial cash invested.
9.42%
Cash On Cash
8.7%
Cap Rate
1.42
DSCR
$1,954
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $1,626 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,954
Total Expenses
$1,626
Mortgage P&I
52%
$1,016
Property Taxes
2%
$32
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0