Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.28% first-year return on $39,354 initial cash invested.
1.28%
Cash On Cash
6.96%
Cap Rate
1.13
DSCR
$1,651
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,354
Downpayment
20%
$37,480
Closing costs
1%
$1,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,651
Total Expenses
$1,609
Mortgage P&I
58%
$962
Property Taxes
10%
$168
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0