Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.89% first-year return on $39,354 initial cash invested.
1.89%
Cash On Cash
7.37%
Cap Rate
1.16
DSCR
$1,958
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $1,896 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,354
Downpayment
20%
$37,480
Closing costs
1%
$1,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,958
Total Expenses
$1,896
Mortgage P&I
51%
$991
Property Taxes
17%
$330
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0