Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.81% first-year return on $38,892 initial cash invested.
4.81%
Cash On Cash
8.46%
Cap Rate
1.27
DSCR
$2,429
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $2,273 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,892
Downpayment
20%
$37,040
Closing costs
1%
$1,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,429
Total Expenses
$2,273
Mortgage P&I
42%
$1,028
Property Taxes
23%
$548
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0