Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.38% first-year return on $38,850 initial cash invested.
2.38%
Cash On Cash
7.51%
Cap Rate
1.16
DSCR
$1,673
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $1,596 expenses = $77 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
$1,673
Total Expenses
$1,596
Mortgage P&I
60%
$997
Property Taxes
6%
$98
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0