Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.71% first-year return on $38,577 initial cash invested.
2.71%
Cash On Cash
7.04%
Cap Rate
1.19
DSCR
$1,643
Rent
$87
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
$38,577
Downpayment
20%
$36,740
Closing costs
1%
$1,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,556
Mortgage P&I
55%
$908
Property Taxes
9%
$151
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0