Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.78% first-year return on $38,409 initial cash invested.
14.78%
Cash On Cash
10.35%
Cap Rate
1.62
DSCR
$2,669
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,409
Downpayment
20%
$36,580
Closing costs
1%
$1,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,669
Total Expenses
$2,196
Mortgage P&I
36%
$971
Property Taxes
18%
$468
Home Insurance
2%
$64
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0