Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.16% first-year return on $39,774 initial cash invested.
4.16%
Cash On Cash
8.1%
Cap Rate
1.23
DSCR
$2,054
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $1,916 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,774
Downpayment
20%
$37,880
Closing costs
1%
$1,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,054
Total Expenses
$1,916
Mortgage P&I
51%
$1,038
Property Taxes
14%
$279
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0