Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.4% first-year return on $39,417 initial cash invested.
0.4%
Cash On Cash
6.83%
Cap Rate
1.1
DSCR
$1,590
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $1,577 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,417
Downpayment
20%
$37,540
Closing costs
1%
$1,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$1,577
Mortgage P&I
61%
$976
Property Taxes
8%
$121
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0