Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.23% first-year return on $39,900 initial cash invested.
5.23%
Cash On Cash
7.92%
Cap Rate
1.26
DSCR
$1,718
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $1,544 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,718
Total Expenses
$1,544
Mortgage P&I
58%
$994
Property Taxes
2%
$37
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0