Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.86% first-year return on $39,900 initial cash invested.
1.86%
Cash On Cash
7.5%
Cap Rate
1.18
DSCR
$2,429
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $2,367 expenses = $62 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
$2,429
Total Expenses
$2,367
Mortgage P&I
41%
$1,004
Property Taxes
27%
$666
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0