Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.84% first-year return on $39,879 initial cash invested.
0.84%
Cash On Cash
7.31%
Cap Rate
1.11
DSCR
$1,723
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,723 income − $1,695 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,723
Total Expenses
$1,695
Mortgage P&I
61%
$1,043
Property Taxes
8%
$139
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0