Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.79% first-year return on $39,606 initial cash invested.
12.79%
Cash On Cash
9.21%
Cap Rate
1.59
DSCR
$2,262
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,262
Total Expenses
$1,840
Mortgage P&I
40%
$912
Property Taxes
11%
$244
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0