Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.48% first-year return on $39,690 initial cash invested.
2.48%
Cash On Cash
7.62%
Cap Rate
1.17
DSCR
$1,751
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $1,669 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,751
Total Expenses
$1,669
Mortgage P&I
59%
$1,030
Property Taxes
7%
$117
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0