Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.09% first-year return on $38,577 initial cash invested.
1.09%
Cash On Cash
6.94%
Cap Rate
1.11
DSCR
$1,477
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $1,442 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,477
Total Expenses
$1,442
Mortgage P&I
65%
$953
Property Taxes
3%
$39
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0