Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.3% first-year return on $38,871 initial cash invested.
8.3%
Cash On Cash
8.96%
Cap Rate
1.36
DSCR
$1,994
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $1,725 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,871
Downpayment
20%
$37,020
Closing costs
1%
$1,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,994
Total Expenses
$1,725
Mortgage P&I
51%
$1,013
Property Taxes
7%
$137
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0