Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.03% first-year return on $39,039 initial cash invested.
2.03%
Cash On Cash
7.11%
Cap Rate
1.16
DSCR
$1,652
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $1,586 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$1,586
Mortgage P&I
58%
$952
Property Taxes
8%
$138
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0