Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.6% first-year return on $38,745 initial cash invested.
9.6%
Cash On Cash
9.03%
Cap Rate
1.44
DSCR
$2,251
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,251 income − $1,941 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,251
Total Expenses
$1,941
Mortgage P&I
43%
$965
Property Taxes
14%
$316
Home Insurance
3%
$74
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0