Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.43% first-year return on $39,858 initial cash invested.
4.43%
Cash On Cash
8.3%
Cap Rate
1.23
DSCR
$2,013
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $1,866 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$1,866
Mortgage P&I
53%
$1,064
Property Taxes
10%
$208
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0