Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.35% first-year return on $39,396 initial cash invested.
8.35%
Cash On Cash
8.97%
Cap Rate
1.37
DSCR
$2,021
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $1,747 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,396
Downpayment
20%
$37,520
Closing costs
1%
$1,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,021
Total Expenses
$1,747
Mortgage P&I
51%
$1,027
Property Taxes
6%
$131
Home Insurance
3%
$64
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0