Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.87% first-year return on $39,690 initial cash invested.
1.87%
Cash On Cash
7.37%
Cap Rate
1.14
DSCR
$1,574
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $1,512 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,574
Total Expenses
$1,512
Mortgage P&I
65%
$1,019
Property Taxes
1%
$18
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0