Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.02% first-year return on $38,829 initial cash invested.
4.02%
Cash On Cash
7.92%
Cap Rate
1.22
DSCR
$1,785
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $1,655 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,785
Total Expenses
$1,655
Mortgage P&I
56%
$1,002
Property Taxes
7%
$125
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0