Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.58% first-year return on $41,790 initial cash invested.
1.58%
Cash On Cash
7.21%
Cap Rate
1.14
DSCR
$1,777
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $1,722 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,777
Total Expenses
$1,722
Mortgage P&I
59%
$1,051
Property Taxes
8%
$138
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0