Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.88% first-year return on $38,850 initial cash invested.
1.88%
Cash On Cash
7.21%
Cap Rate
1.15
DSCR
$1,611
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $1,550 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,611
Total Expenses
$1,550
Mortgage P&I
60%
$969
Property Taxes
6%
$96
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0