Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.3% first-year return on $39,585 initial cash invested.
0.3%
Cash On Cash
6.96%
Cap Rate
1.1
DSCR
$1,792
Rent
$10
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,585
Downpayment
20%
$37,700
Closing costs
1%
$1,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,792
Total Expenses
$1,782
Mortgage P&I
55%
$993
Property Taxes
14%
$257
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0