Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.27% first-year return on $39,417 initial cash invested.
0.27%
Cash On Cash
7.28%
Cap Rate
1.13
DSCR
$2,392
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $2,383 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,417
Downpayment
20%
$37,540
Closing costs
1%
$1,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,392
Total Expenses
$2,383
Mortgage P&I
42%
$1,009
Property Taxes
29%
$685
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0