Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.4% first-year return on $39,879 initial cash invested.
3.4%
Cash On Cash
7.47%
Cap Rate
1.2
DSCR
$1,670
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $1,557 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,670
Total Expenses
$1,557
Mortgage P&I
59%
$985
Property Taxes
4%
$71
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0