Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.97% first-year return on $41,832 initial cash invested.
12.97%
Cash On Cash
10.02%
Cap Rate
1.52
DSCR
$2,327
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $1,875 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,832
Downpayment
20%
$39,840
Closing costs
1%
$1,992
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$1,875
Mortgage P&I
47%
$1,095
Property Taxes
4%
$98
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0