Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.41% first-year return on $39,648 initial cash invested.
15.41%
Cash On Cash
10.25%
Cap Rate
1.63
DSCR
$2,244
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $1,735 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,244
Total Expenses
$1,735
Mortgage P&I
44%
$992
Property Taxes
1%
$27
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0