Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.12% first-year return on $39,312 initial cash invested.
12.12%
Cash On Cash
9.46%
Cap Rate
1.51
DSCR
$2,031
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $1,634 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,312
Downpayment
20%
$37,440
Closing costs
1%
$1,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,031
Total Expenses
$1,634
Mortgage P&I
48%
$976
Property Taxes
3%
$62
Home Insurance
3%
$67
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0