Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.48% first-year return on $39,270 initial cash invested.
10.48%
Cash On Cash
9.2%
Cap Rate
1.45
DSCR
$2,098
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $1,755 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,270
Downpayment
20%
$37,400
Closing costs
1%
$1,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$1,755
Mortgage P&I
47%
$985
Property Taxes
8%
$159
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0