Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.17% first-year return on $39,984 initial cash invested.
1.17%
Cash On Cash
7.11%
Cap Rate
1.12
DSCR
$1,688
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,984
Downpayment
20%
$38,080
Closing costs
1%
$1,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,649
Mortgage P&I
60%
$1,005
Property Taxes
8%
$127
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0