Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.06% first-year return on $38,955 initial cash invested.
2.06%
Cash On Cash
7.37%
Cap Rate
1.16
DSCR
$1,800
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,733 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,955
Downpayment
20%
$37,100
Closing costs
1%
$1,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,733
Mortgage P&I
55%
$983
Property Taxes
12%
$217
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0