Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.22% first-year return on $41,433 initial cash invested.
1.22%
Cash On Cash
7.03%
Cap Rate
1.13
DSCR
$1,748
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,706 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,433
Downpayment
20%
$39,460
Closing costs
1%
$1,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,706
Mortgage P&I
59%
$1,027
Property Taxes
9%
$155
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0