Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.69% first-year return on $41,790 initial cash invested.
5.69%
Cash On Cash
8.41%
Cap Rate
1.28
DSCR
$2,059
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $1,861 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,059
Total Expenses
$1,861
Mortgage P&I
53%
$1,093
Property Taxes
8%
$162
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0