Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.28% first-year return on $39,291 initial cash invested.
8.28%
Cash On Cash
8.86%
Cap Rate
1.38
DSCR
$2,150
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $1,879 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,291
Downpayment
20%
$37,420
Closing costs
1%
$1,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$1,879
Mortgage P&I
47%
$1,002
Property Taxes
12%
$251
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0