Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.13% first-year return on $39,207 initial cash invested.
1.13%
Cash On Cash
7.17%
Cap Rate
1.12
DSCR
$1,638
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $1,601 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,207
Downpayment
20%
$37,340
Closing costs
1%
$1,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$1,601
Mortgage P&I
61%
$997
Property Taxes
7%
$112
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0