Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.75% first-year return on $39,123 initial cash invested.
1.75%
Cash On Cash
7.1%
Cap Rate
1.16
DSCR
$1,845
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,788 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,123
Downpayment
20%
$37,260
Closing costs
1%
$1,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$1,788
Mortgage P&I
52%
$954
Property Taxes
16%
$289
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0