Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.06% first-year return on $39,459 initial cash invested.
7.06%
Cash On Cash
8.53%
Cap Rate
1.33
DSCR
$2,044
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,459
Downpayment
20%
$37,580
Closing costs
1%
$1,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$1,812
Mortgage P&I
49%
$1,001
Property Taxes
10%
$210
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0