Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.1% first-year return on $38,829 initial cash invested.
2.1%
Cash On Cash
7.52%
Cap Rate
1.15
DSCR
$1,638
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $1,570 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,638
Total Expenses
$1,570
Mortgage P&I
62%
$1,009
Property Taxes
4%
$69
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0