Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.43% first-year return on $39,942 initial cash invested.
9.43%
Cash On Cash
8.78%
Cap Rate
1.43
DSCR
$2,045
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $1,731 expenses = $314 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,942
Downpayment
20%
$38,040
Closing costs
1%
$1,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,045
Total Expenses
$1,731
Mortgage P&I
48%
$976
Property Taxes
8%
$156
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0