Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.42% first-year return on $38,850 initial cash invested.
6.42%
Cash On Cash
8.12%
Cap Rate
1.33
DSCR
$2,103
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $1,895 expenses = $208 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,103
Total Expenses
$1,895
Mortgage P&I
45%
$939
Property Taxes
16%
$345
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0