Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.84% first-year return on $39,627 initial cash invested.
8.84%
Cash On Cash
8.53%
Cap Rate
1.4
DSCR
$1,827
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $1,535 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,827
Total Expenses
$1,535
Mortgage P&I
52%
$958
Property Taxes
4%
$64
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0