Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.1% first-year return on $38,199 initial cash invested.
2.1%
Cash On Cash
7.15%
Cap Rate
1.15
DSCR
$1,496
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,496 income − $1,429 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,199
Downpayment
20%
$36,380
Closing costs
1%
$1,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,496
Total Expenses
$1,429
Mortgage P&I
63%
$942
Property Taxes
2%
$32
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0