Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.98% first-year return on $38,766 initial cash invested.
4.98%
Cash On Cash
7.35%
Cap Rate
1.27
DSCR
$1,627
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,627 income − $1,466 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,766
Downpayment
20%
$36,920
Closing costs
1%
$1,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,627
Total Expenses
$1,466
Mortgage P&I
55%
$888
Property Taxes
3%
$49
Home Insurance
7%
$106
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0