Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.34% first-year return on $38,808 initial cash invested.
0.34%
Cash On Cash
6.83%
Cap Rate
1.09
DSCR
$1,438
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $1,427 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,808
Downpayment
20%
$36,960
Closing costs
1%
$1,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,438
Total Expenses
$1,427
Mortgage P&I
67%
$969
Property Taxes
1%
$18
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0