Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.31% first-year return on $38,850 initial cash invested.
11.31%
Cash On Cash
9.72%
Cap Rate
1.51
DSCR
$2,794
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $2,428 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,794
Total Expenses
$2,428
Mortgage P&I
36%
$992
Property Taxes
23%
$644
Home Insurance
2%
$65
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0