Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.5% first-year return on $39,522 initial cash invested.
7.5%
Cash On Cash
8.63%
Cap Rate
1.35
DSCR
$2,058
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $1,811 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,522
Downpayment
20%
$37,640
Closing costs
1%
$1,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$1,811
Mortgage P&I
49%
$1,003
Property Taxes
10%
$210
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0