Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.27% first-year return on $39,606 initial cash invested.
5.27%
Cash On Cash
7.94%
Cap Rate
1.28
DSCR
$1,965
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,965
Total Expenses
$1,791
Mortgage P&I
50%
$976
Property Taxes
12%
$226
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0