Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.36% first-year return on $40,950 initial cash invested.
15.36%
Cash On Cash
10.3%
Cap Rate
1.62
DSCR
$2,364
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,364
Total Expenses
$1,840
Mortgage P&I
44%
$1,032
Property Taxes
5%
$126
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0