Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.4% first-year return on $37,947 initial cash invested.
2.4%
Cash On Cash
7.18%
Cap Rate
1.18
DSCR
$1,747
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $1,671 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,947
Downpayment
20%
$36,140
Closing costs
1%
$1,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$1,671
Mortgage P&I
53%
$918
Property Taxes
14%
$239
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0