Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.31% first-year return on $39,858 initial cash invested.
3.31%
Cash On Cash
7.45%
Cap Rate
1.2
DSCR
$1,652
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $1,542 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$1,542
Mortgage P&I
60%
$985
Property Taxes
4%
$59
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0