Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.51% first-year return on $39,879 initial cash invested.
5.51%
Cash On Cash
8.44%
Cap Rate
1.26
DSCR
$1,794
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $1,611 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,794
Total Expenses
$1,611
Mortgage P&I
59%
$1,062
Property Taxes
1%
$16
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0