Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.48% first-year return on $39,333 initial cash invested.
13.48%
Cash On Cash
9.51%
Cap Rate
1.59
DSCR
$2,226
Rent
$442
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,333
Downpayment
20%
$37,460
Closing costs
1%
$1,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,226
Total Expenses
$1,784
Mortgage P&I
42%
$931
Property Taxes
10%
$216
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0