Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.95% first-year return on $39,480 initial cash invested.
1.95%
Cash On Cash
7.03%
Cap Rate
1.16
DSCR
$1,682
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,682
Total Expenses
$1,618
Mortgage P&I
57%
$954
Property Taxes
8%
$130
Home Insurance
4%
$66
HOA
2%
$31
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0