Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.86% first-year return on $38,913 initial cash invested.
5.86%
Cash On Cash
8.17%
Cap Rate
1.29
DSCR
$1,874
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,913
Downpayment
20%
$37,060
Closing costs
1%
$1,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,874
Total Expenses
$1,684
Mortgage P&I
52%
$977
Property Taxes
7%
$132
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0