Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.35% first-year return on $38,997 initial cash invested.
7.35%
Cash On Cash
8.32%
Cap Rate
1.35
DSCR
$1,862
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,862
Total Expenses
$1,623
Mortgage P&I
51%
$956
Property Taxes
6%
$120
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0