Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.85% first-year return on $39,879 initial cash invested.
8.85%
Cash On Cash
8.66%
Cap Rate
1.42
DSCR
$2,260
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $1,966 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$1,966
Mortgage P&I
43%
$964
Property Taxes
15%
$348
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0