Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.93% first-year return on $38,850 initial cash invested.
0.93%
Cash On Cash
7.19%
Cap Rate
1.11
DSCR
$1,620
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $1,590 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,620
Total Expenses
$1,590
Mortgage P&I
62%
$998
Property Taxes
7%
$106
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0