Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.73% first-year return on $40,320 initial cash invested.
6.73%
Cash On Cash
8.12%
Cap Rate
1.32
DSCR
$1,793
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,793 income − $1,567 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,320
Downpayment
20%
$38,400
Closing costs
1%
$1,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,793
Total Expenses
$1,567
Mortgage P&I
55%
$984
Property Taxes
3%
$46
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0