Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.44% first-year return on $38,388 initial cash invested.
8.44%
Cash On Cash
9.11%
Cap Rate
1.37
DSCR
$2,161
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $1,891 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,388
Downpayment
20%
$36,560
Closing costs
1%
$1,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,161
Total Expenses
$1,891
Mortgage P&I
47%
$1,010
Property Taxes
12%
$257
Home Insurance
3%
$62
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0