Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.24% first-year return on $39,732 initial cash invested.
0.24%
Cash On Cash
6.94%
Cap Rate
1.09
DSCR
$1,691
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,691 income − $1,683 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,732
Downpayment
20%
$37,840
Closing costs
1%
$1,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,691
Total Expenses
$1,683
Mortgage P&I
59%
$1,001
Property Taxes
11%
$181
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$101
Maintenance
5%
$85
Other
0%
$0