Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.38% first-year return on $39,900 initial cash invested.
2.38%
Cash On Cash
7.41%
Cap Rate
1.16
DSCR
$1,670
Rent
$79
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,670
Total Expenses
$1,591
Mortgage P&I
61%
$1,011
Property Taxes
5%
$79
Home Insurance
4%
$66
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...