Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.08% first-year return on $39,480 initial cash invested.
6.08%
Cash On Cash
8.06%
Cap Rate
1.31
DSCR
$1,924
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $1,724 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,924
Total Expenses
$1,724
Mortgage P&I
50%
$966
Property Taxes
10%
$193
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0