Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.8% first-year return on $38,745 initial cash invested.
15.8%
Cash On Cash
10.43%
Cap Rate
1.68
DSCR
$2,735
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,735 income − $2,225 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,735
Total Expenses
$2,225
Mortgage P&I
35%
$957
Property Taxes
18%
$491
Home Insurance
2%
$65
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0