Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.87% first-year return on $39,879 initial cash invested.
1.87%
Cash On Cash
7.29%
Cap Rate
1.15
DSCR
$1,745
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $1,683 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,745
Total Expenses
$1,683
Mortgage P&I
58%
$1,004
Property Taxes
9%
$156
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0