Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.38% first-year return on $39,081 initial cash invested.
3.38%
Cash On Cash
7.91%
Cap Rate
1.2
DSCR
$1,868
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $1,758 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,081
Downpayment
20%
$37,220
Closing costs
1%
$1,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,868
Total Expenses
$1,758
Mortgage P&I
55%
$1,023
Property Taxes
10%
$184
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0