Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.4% first-year return on $41,076 initial cash invested.
1.4%
Cash On Cash
6.98%
Cap Rate
1.15
DSCR
$1,916
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $1,868 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,076
Downpayment
20%
$39,120
Closing costs
1%
$1,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,916
Total Expenses
$1,868
Mortgage P&I
52%
$993
Property Taxes
16%
$306
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0