Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.16% first-year return on $39,060 initial cash invested.
3.16%
Cash On Cash
7.6%
Cap Rate
1.19
DSCR
$1,700
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,700
Total Expenses
$1,597
Mortgage P&I
58%
$990
Property Taxes
6%
$100
Home Insurance
4%
$65
PManagement
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Google Maps with comparables properties is loading...