Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.45% first-year return on $40,194 initial cash invested.
0.45%
Cash On Cash
7.14%
Cap Rate
1.09
DSCR
$1,634
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,634 income − $1,619 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,634
Total Expenses
$1,619
Mortgage P&I
64%
$1,042
Property Taxes
5%
$84
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0