Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.19% first-year return on $39,480 initial cash invested.
4.19%
Cash On Cash
7.79%
Cap Rate
1.24
DSCR
$1,917
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $1,779 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,917
Total Expenses
$1,779
Mortgage P&I
51%
$987
Property Taxes
11%
$219
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0