Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.75% first-year return on $39,690 initial cash invested.
1.75%
Cash On Cash
7.18%
Cap Rate
1.14
DSCR
$1,596
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $1,538 expenses = $58 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
$1,596
Total Expenses
$1,538
Mortgage P&I
62%
$993
Property Taxes
4%
$63
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0