Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.7% first-year return on $38,682 initial cash invested.
14.7%
Cash On Cash
9.71%
Cap Rate
1.63
DSCR
$2,042
Rent
$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,682
Downpayment
20%
$36,840
Closing costs
1%
$1,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$1,568
Mortgage P&I
45%
$914
Property Taxes
3%
$57
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0