Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.78% first-year return on $40,635 initial cash invested.
4.78%
Cash On Cash
7.75%
Cap Rate
1.27
DSCR
$2,103
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $1,941 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,103
Total Expenses
$1,941
Mortgage P&I
47%
$983
Property Taxes
17%
$352
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0