Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.57% first-year return on $39,984 initial cash invested.
0.57%
Cash On Cash
6.89%
Cap Rate
1.11
DSCR
$1,735
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,984
Downpayment
20%
$38,080
Closing costs
1%
$1,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$1,716
Mortgage P&I
57%
$988
Property Taxes
13%
$222
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0