Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.78% first-year return on $38,451 initial cash invested.
1.78%
Cash On Cash
7.03%
Cap Rate
1.14
DSCR
$1,480
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,480 income − $1,423 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,451
Downpayment
20%
$36,620
Closing costs
1%
$1,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,423
Mortgage P&I
64%
$941
Property Taxes
2%
$34
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0