Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.61% first-year return on $38,850 initial cash invested.
1.61%
Cash On Cash
7.02%
Cap Rate
1.14
DSCR
$1,538
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $1,486 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,538
Total Expenses
$1,486
Mortgage P&I
62%
$954
Property Taxes
4%
$67
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0