Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.86% first-year return on $39,291 initial cash invested.
5.86%
Cash On Cash
8.2%
Cap Rate
1.29
DSCR
$1,955
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $1,763 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,291
Downpayment
20%
$37,420
Closing costs
1%
$1,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,955
Total Expenses
$1,763
Mortgage P&I
51%
$988
Property Taxes
6%
$125
Home Insurance
3%
$66
HOA
4%
$75
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0