Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.72% first-year return on $39,060 initial cash invested.
1.72%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$1,534
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,534 income − $1,478 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,534
Total Expenses
$1,478
Mortgage P&I
61%
$938
Property Taxes
3%
$48
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0