Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.14% first-year return on $39,060 initial cash invested.
1.14%
Cash On Cash
6.96%
Cap Rate
1.12
DSCR
$1,519
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,519
Total Expenses
$1,482
Mortgage P&I
64%
$966
Property Taxes
4%
$55
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0