Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.73% first-year return on $38,241 initial cash invested.
1.73%
Cash On Cash
7.28%
Cap Rate
1.14
DSCR
$1,642
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,241
Downpayment
20%
$36,420
Closing costs
1%
$1,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,642
Total Expenses
$1,587
Mortgage P&I
59%
$968
Property Taxes
8%
$127
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0