Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.18% first-year return on $38,829 initial cash invested.
3.18%
Cash On Cash
7.72%
Cap Rate
1.23
DSCR
$2,381
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,381
Total Expenses
$2,278
Mortgage P&I
41%
$967
Property Taxes
26%
$627
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0