Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.56% first-year return on $38,409 initial cash invested.
14.56%
Cash On Cash
9.75%
Cap Rate
1.63
DSCR
$2,226
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,409
Downpayment
20%
$36,580
Closing costs
1%
$1,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,226
Total Expenses
$1,760
Mortgage P&I
41%
$909
Property Taxes
10%
$214
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0