Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.14% first-year return on $39,879 initial cash invested.
2.14%
Cash On Cash
7.65%
Cap Rate
1.15
DSCR
$1,803
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $1,732 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,803
Total Expenses
$1,732
Mortgage P&I
58%
$1,049
Property Taxes
8%
$149
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0