Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.35% first-year return on $40,950 initial cash invested.
1.35%
Cash On Cash
6.97%
Cap Rate
1.13
DSCR
$1,624
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $1,578 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,624
Total Expenses
$1,578
Mortgage P&I
62%
$1,005
Property Taxes
5%
$84
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0