Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.68% first-year return on $39,900 initial cash invested.
13.68%
Cash On Cash
9.87%
Cap Rate
1.57
DSCR
$2,208
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $1,753 expenses = $455 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,208
Total Expenses
$1,753
Mortgage P&I
45%
$997
Property Taxes
5%
$117
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0