Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.73% first-year return on $39,207 initial cash invested.
3.73%
Cash On Cash
7.69%
Cap Rate
1.21
DSCR
$1,661
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $1,539 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,207
Downpayment
20%
$37,340
Closing costs
1%
$1,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,661
Total Expenses
$1,539
Mortgage P&I
60%
$992
Property Taxes
3%
$45
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0