Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.42% first-year return on $38,577 initial cash invested.
4.42%
Cash On Cash
7.78%
Cap Rate
1.24
DSCR
$1,830
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $1,688 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,577
Downpayment
20%
$36,740
Closing costs
1%
$1,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,688
Mortgage P&I
52%
$957
Property Taxes
9%
$172
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0