Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.7% first-year return on $39,312 initial cash invested.
0.7%
Cash On Cash
7.51%
Cap Rate
1.11
DSCR
$1,888
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $1,865 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,312
Downpayment
20%
$37,440
Closing costs
1%
$1,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$1,865
Mortgage P&I
56%
$1,055
Property Taxes
13%
$254
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0