Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.9% first-year return on $39,144 initial cash invested.
1.9%
Cash On Cash
7.13%
Cap Rate
1.15
DSCR
$1,630
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $1,568 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,144
Downpayment
20%
$37,280
Closing costs
1%
$1,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,568
Mortgage P&I
59%
$963
Property Taxes
7%
$114
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0