Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.36% first-year return on $39,879 initial cash invested.
22.36%
Cash On Cash
12.2%
Cap Rate
1.85
DSCR
$2,923
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,923 income − $2,180 expenses = $743 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,923
Total Expenses
$2,180
Mortgage P&I
36%
$1,042
Property Taxes
11%
$313
Home Insurance
2%
$66
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0