Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.62% first-year return on $40,782 initial cash invested.
0.62%
Cash On Cash
7.12%
Cap Rate
1.1
DSCR
$1,616
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $1,595 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,616
Total Expenses
$1,595
Mortgage P&I
65%
$1,051
Property Taxes
3%
$41
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0