Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.12% first-year return on $39,690 initial cash invested.
1.12%
Cash On Cash
7.12%
Cap Rate
1.12
DSCR
$1,723
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,723 income − $1,686 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,723
Total Expenses
$1,686
Mortgage P&I
58%
$999
Property Taxes
5%
$82
Home Insurance
9%
$158
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0