Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.02% first-year return on $39,690 initial cash invested.
18.02%
Cash On Cash
10.72%
Cap Rate
1.73
DSCR
$2,309
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $1,713 expenses = $596 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,309
Total Expenses
$1,713
Mortgage P&I
42%
$977
Property Taxes
3%
$70
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0