Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.12% first-year return on $38,682 initial cash invested.
1.12%
Cash On Cash
7.24%
Cap Rate
1.12
DSCR
$1,688
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,652 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,682
Downpayment
20%
$36,840
Closing costs
1%
$1,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,652
Mortgage P&I
59%
$991
Property Taxes
9%
$155
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0