Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.76% first-year return on $39,501 initial cash invested.
2.76%
Cash On Cash
7.57%
Cap Rate
1.17
DSCR
$1,645
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,554 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,501
Downpayment
20%
$37,620
Closing costs
1%
$1,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,554
Mortgage P&I
62%
$1,014
Property Taxes
3%
$52
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0