Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.56% first-year return on $39,186 initial cash invested.
10.56%
Cash On Cash
9.49%
Cap Rate
1.44
DSCR
$2,063
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $1,718 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,186
Downpayment
20%
$37,320
Closing costs
1%
$1,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,063
Total Expenses
$1,718
Mortgage P&I
50%
$1,028
Property Taxes
4%
$88
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0