Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.63% first-year return on $38,997 initial cash invested.
3.63%
Cash On Cash
8.08%
Cap Rate
1.23
DSCR
$2,255
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,255 income − $2,137 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,997
Downpayment
20%
$37,140
Closing costs
1%
$1,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,255
Total Expenses
$2,137
Mortgage P&I
45%
$1,020
Property Taxes
21%
$464
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0