Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.44% first-year return on $39,123 initial cash invested.
6.44%
Cash On Cash
8.36%
Cap Rate
1.3
DSCR
$1,859
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $1,649 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,123
Downpayment
20%
$37,260
Closing costs
1%
$1,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,859
Total Expenses
$1,649
Mortgage P&I
54%
$995
Property Taxes
6%
$104
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0