Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.74% first-year return on $39,900 initial cash invested.
1.74%
Cash On Cash
7.27%
Cap Rate
1.14
DSCR
$1,640
Rent
$58
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
$1,640
Total Expenses
$1,582
Mortgage P&I
62%
$1,011
Property Taxes
5%
$79
Home Insurance
4%
$66
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...