Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.17% first-year return on $39,312 initial cash invested.
3.17%
Cash On Cash
7.58%
Cap Rate
1.19
DSCR
$1,710
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $1,606 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,312
Downpayment
20%
$37,440
Closing costs
1%
$1,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,606
Mortgage P&I
58%
$992
Property Taxes
6%
$102
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0