Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.62% first-year return on $38,136 initial cash invested.
8.62%
Cash On Cash
8.87%
Cap Rate
1.39
DSCR
$1,993
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $1,719 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,136
Downpayment
20%
$36,320
Closing costs
1%
$1,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$1,719
Mortgage P&I
49%
$969
Property Taxes
8%
$157
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0