Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.36% first-year return on $39,375 initial cash invested.
9.36%
Cash On Cash
9.18%
Cap Rate
1.41
DSCR
$2,232
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $1,925 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,375
Downpayment
20%
$37,500
Closing costs
1%
$1,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,232
Total Expenses
$1,925
Mortgage P&I
45%
$1,015
Property Taxes
12%
$262
Home Insurance
3%
$67
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0