Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.44% first-year return on $39,879 initial cash invested.
2.44%
Cash On Cash
7.87%
Cap Rate
1.19
DSCR
$2,342
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $2,261 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,342
Total Expenses
$2,261
Mortgage P&I
45%
$1,048
Property Taxes
23%
$538
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0