Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.04% first-year return on $39,501 initial cash invested.
3.04%
Cash On Cash
7.64%
Cap Rate
1.18
DSCR
$1,662
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $1,562 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,501
Downpayment
20%
$37,620
Closing costs
1%
$1,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,662
Total Expenses
$1,562
Mortgage P&I
61%
$1,015
Property Taxes
3%
$52
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0