Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.1% first-year return on $38,955 initial cash invested.
4.1%
Cash On Cash
8.11%
Cap Rate
1.21
DSCR
$1,701
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $1,568 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,955
Downpayment
20%
$37,100
Closing costs
1%
$1,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,701
Total Expenses
$1,568
Mortgage P&I
61%
$1,036
Property Taxes
2%
$27
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0