Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.14% first-year return on $39,900 initial cash invested.
6.14%
Cash On Cash
8.37%
Cap Rate
1.29
DSCR
$1,822
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $1,618 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,822
Total Expenses
$1,618
Mortgage P&I
57%
$1,031
Property Taxes
3%
$46
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0