Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.51% first-year return on $39,921 initial cash invested.
0.51%
Cash On Cash
6.9%
Cap Rate
1.1
DSCR
$1,598
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $1,581 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,921
Downpayment
20%
$38,020
Closing costs
1%
$1,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,598
Total Expenses
$1,581
Mortgage P&I
62%
$996
Property Taxes
5%
$87
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0