Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.12% first-year return on $39,900 initial cash invested.
16.12%
Cash On Cash
10.47%
Cap Rate
1.64
DSCR
$2,190
Rent
$536
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$1,654
Mortgage P&I
46%
$1,011
Property Taxes
0%
$7
Home Insurance
3%
$66
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...