Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.54% first-year return on $39,900 initial cash invested.
0.54%
Cash On Cash
7.1%
Cap Rate
1.09
DSCR
$1,562
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,562 income − $1,544 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,562
Total Expenses
$1,544
Mortgage P&I
66%
$1,028
Property Taxes
3%
$42
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0