Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.12% first-year return on $39,900 initial cash invested.
4.12%
Cash On Cash
8.06%
Cap Rate
1.23
DSCR
$2,021
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $1,884 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,021
Total Expenses
$1,884
Mortgage P&I
51%
$1,038
Property Taxes
13%
$255
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0