Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.5% first-year return on $39,900 initial cash invested.
2.5%
Cash On Cash
7.31%
Cap Rate
1.18
DSCR
$1,944
Rent
$83
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
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,944
Total Expenses
$1,861
Mortgage P&I
50%
$978
Property Taxes
16%
$312
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0