Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.22% first-year return on $38,514 initial cash invested.
0.22%
Cash On Cash
6.92%
Cap Rate
1.09
DSCR
$1,546
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $1,539 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,514
Downpayment
20%
$36,680
Closing costs
1%
$1,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,546
Total Expenses
$1,539
Mortgage P&I
63%
$974
Property Taxes
6%
$100
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0