Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.47% first-year return on $39,711 initial cash invested.
6.47%
Cash On Cash
8.48%
Cap Rate
1.31
DSCR
$2,079
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $1,865 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,711
Downpayment
20%
$37,820
Closing costs
1%
$1,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$1,865
Mortgage P&I
49%
$1,018
Property Taxes
12%
$240
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0