Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.14% first-year return on $39,858 initial cash invested.
11.14%
Cash On Cash
8.95%
Cap Rate
1.5
DSCR
$2,024
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$1,654
Mortgage P&I
47%
$944
Property Taxes
6%
$118
Home Insurance
3%
$67
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0