Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.3% first-year return on $38,745 initial cash invested.
1.3%
Cash On Cash
7.45%
Cap Rate
1.12
DSCR
$1,677
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,635 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,635
Mortgage P&I
61%
$1,019
Property Taxes
7%
$113
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0