Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.98% first-year return on $39,438 initial cash invested.
2.98%
Cash On Cash
7.86%
Cap Rate
1.18
DSCR
$1,872
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $1,774 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,438
Downpayment
20%
$37,560
Closing costs
1%
$1,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$1,774
Mortgage P&I
55%
$1,038
Property Taxes
10%
$183
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0