Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.65% first-year return on $39,207 initial cash invested.
7.65%
Cash On Cash
8.11%
Cap Rate
1.37
DSCR
$1,755
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $1,505 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,207
Downpayment
20%
$37,340
Closing costs
1%
$1,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,755
Total Expenses
$1,505
Mortgage P&I
53%
$924
Property Taxes
2%
$28
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0