Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.68% first-year return on $39,690 initial cash invested.
8.68%
Cash On Cash
8.65%
Cap Rate
1.39
DSCR
$1,842
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $1,555 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,842
Total Expenses
$1,555
Mortgage P&I
53%
$983
Property Taxes
1%
$27
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0