Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.6% first-year return on $39,417 initial cash invested.
18.6%
Cash On Cash
11.29%
Cap Rate
1.71
DSCR
$2,477
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,477 income − $1,866 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,417
Downpayment
20%
$37,540
Closing costs
1%
$1,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,477
Total Expenses
$1,866
Mortgage P&I
42%
$1,031
Property Taxes
5%
$116
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0