Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.25% first-year return on $39,900 initial cash invested.
15.25%
Cash On Cash
10.24%
Cap Rate
1.63
DSCR
$2,447
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $1,940 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,447
Total Expenses
$1,940
Mortgage P&I
41%
$992
Property Taxes
10%
$246
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0