Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.54% first-year return on $38,283 initial cash invested.
3.54%
Cash On Cash
7.35%
Cap Rate
1.21
DSCR
$1,557
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $1,444 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,283
Downpayment
20%
$36,460
Closing costs
1%
$1,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,557
Total Expenses
$1,444
Mortgage P&I
59%
$926
Property Taxes
3%
$48
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0