Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.38% first-year return on $39,795 initial cash invested.
3.38%
Cash On Cash
7.47%
Cap Rate
1.2
DSCR
$1,759
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,759
Total Expenses
$1,647
Mortgage P&I
56%
$979
Property Taxes
8%
$142
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0