Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.82% first-year return on $38,850 initial cash invested.
1.82%
Cash On Cash
7.32%
Cap Rate
1.16
DSCR
$1,888
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $1,829 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,888
Total Expenses
$1,829
Mortgage P&I
52%
$975
Property Taxes
14%
$270
Home Insurance
3%
$65
HOA
2%
$29
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0