Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.81% first-year return on $39,690 initial cash invested.
3.81%
Cash On Cash
7.48%
Cap Rate
1.22
DSCR
$1,705
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,705
Total Expenses
$1,579
Mortgage P&I
57%
$967
Property Taxes
6%
$104
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0