Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.87% first-year return on $39,900 initial cash invested.
4.87%
Cash On Cash
8.03%
Cap Rate
1.24
DSCR
$1,708
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $1,546 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,708
Total Expenses
$1,546
Mortgage P&I
60%
$1,025
Property Taxes
1%
$12
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0