Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.83% first-year return on $38,850 initial cash invested.
3.83%
Cash On Cash
7.49%
Cap Rate
1.23
DSCR
$1,806
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,806
Total Expenses
$1,682
Mortgage P&I
52%
$940
Property Taxes
12%
$208
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0