Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.52% first-year return on $39,291 initial cash invested.
8.52%
Cash On Cash
8.68%
Cap Rate
1.38
DSCR
$1,867
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,291
Downpayment
20%
$37,420
Closing costs
1%
$1,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,867
Total Expenses
$1,588
Mortgage P&I
53%
$981
Property Taxes
3%
$57
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0