Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.55% first-year return on $39,879 initial cash invested.
7.55%
Cash On Cash
8.49%
Cap Rate
1.34
DSCR
$1,823
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,823 income − $1,572 expenses = $251 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
$1,823
Total Expenses
$1,572
Mortgage P&I
55%
$1,001
Property Taxes
2%
$32
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0