Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.62% first-year return on $38,850 initial cash invested.
8.62%
Cash On Cash
8.32%
Cap Rate
1.4
DSCR
$1,719
Rent
$279
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
6.3%
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
$1,719
Total Expenses
$1,440
Mortgage P&I
53%
$918
Property Taxes
1%
$10
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0