Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.84% first-year return on $38,724 initial cash invested.
14.84%
Cash On Cash
10.27%
Cap Rate
1.62
DSCR
$2,526
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $2,047 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,724
Downpayment
20%
$36,880
Closing costs
1%
$1,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,526
Total Expenses
$2,047
Mortgage P&I
39%
$973
Property Taxes
7%
$179
Home Insurance
5%
$126
HOA
4%
$112
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0