Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.39% first-year return on $38,829 initial cash invested.
4.39%
Cash On Cash
8.23%
Cap Rate
1.25
DSCR
$2,214
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,072 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,214
Total Expenses
$2,072
Mortgage P&I
46%
$1,015
Property Taxes
16%
$360
Home Insurance
3%
$65
HOA
3%
$56
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0