Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.29% first-year return on $39,396 initial cash invested.
4.29%
Cash On Cash
7.84%
Cap Rate
1.25
DSCR
$2,058
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $1,917 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,396
Downpayment
20%
$37,520
Closing costs
1%
$1,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$1,917
Mortgage P&I
48%
$982
Property Taxes
11%
$232
Home Insurance
3%
$63
HOA
5%
$105
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0