Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.01% first-year return on $39,249 initial cash invested.
8.01%
Cash On Cash
8.76%
Cap Rate
1.35
DSCR
$1,899
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $1,637 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,249
Downpayment
20%
$37,380
Closing costs
1%
$1,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,899
Total Expenses
$1,637
Mortgage P&I
53%
$1,008
Property Taxes
5%
$86
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0