Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.34% first-year return on $38,850 initial cash invested.
11.34%
Cash On Cash
9.23%
Cap Rate
1.49
DSCR
$2,045
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $1,678 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,045
Total Expenses
$1,678
Mortgage P&I
47%
$954
Property Taxes
6%
$128
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0