Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.35% first-year return on $38,829 initial cash invested.
5.35%
Cash On Cash
8.33%
Cap Rate
1.27
DSCR
$2,043
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $1,870 expenses = $173 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
$2,043
Total Expenses
$1,870
Mortgage P&I
49%
$1,009
Property Taxes
13%
$264
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0