Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.65% first-year return on $38,010 initial cash invested.
8.65%
Cash On Cash
8.51%
Cap Rate
1.4
DSCR
$1,804
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $1,530 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,010
Downpayment
20%
$36,200
Closing costs
1%
$1,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,804
Total Expenses
$1,530
Mortgage P&I
51%
$919
Property Taxes
4%
$80
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0