Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.35% first-year return on $39,816 initial cash invested.
2.35%
Cash On Cash
7.3%
Cap Rate
1.16
DSCR
$1,630
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $1,552 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,816
Downpayment
20%
$37,920
Closing costs
1%
$1,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,552
Mortgage P&I
61%
$993
Property Taxes
4%
$67
Home Insurance
4%
$67
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0