Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.93% first-year return on $39,900 initial cash invested.
4.93%
Cash On Cash
8.06%
Cap Rate
1.25
DSCR
$1,882
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $1,718 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,882
Total Expenses
$1,718
Mortgage P&I
54%
$1,018
Property Taxes
8%
$145
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0