Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.45% first-year return on $38,850 initial cash invested.
9.45%
Cash On Cash
9.04%
Cap Rate
1.43
DSCR
$2,207
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,207
Total Expenses
$1,901
Mortgage P&I
44%
$978
Property Taxes
13%
$285
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0