Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.13% first-year return on $38,850 initial cash invested.
5.13%
Cash On Cash
8%
Cap Rate
1.26
DSCR
$1,749
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,749
Total Expenses
$1,583
Mortgage P&I
56%
$981
Property Taxes
5%
$83
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0