Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.85% first-year return on $39,039 initial cash invested.
12.85%
Cash On Cash
9.7%
Cap Rate
1.59
DSCR
$2,812
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $2,394 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,812
Total Expenses
$2,394
Mortgage P&I
34%
$944
Property Taxes
23%
$653
Home Insurance
2%
$65
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0