Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.83% first-year return on $38,829 initial cash invested.
6.83%
Cash On Cash
8.16%
Cap Rate
1.34
DSCR
$1,939
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $1,718 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,939
Total Expenses
$1,718
Mortgage P&I
48%
$939
Property Taxes
11%
$209
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0