Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.27% first-year return on $39,606 initial cash invested.
4.27%
Cash On Cash
7.97%
Cap Rate
1.24
DSCR
$1,986
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $1,845 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$1,845
Mortgage P&I
51%
$1,012
Property Taxes
13%
$268
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0