Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.32% first-year return on $38,850 initial cash invested.
12.32%
Cash On Cash
9.36%
Cap Rate
1.53
DSCR
$1,987
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,987 income − $1,588 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,987
Total Expenses
$1,588
Mortgage P&I
48%
$945
Property Taxes
3%
$62
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0