Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.79% first-year return on $38,262 initial cash invested.
10.79%
Cash On Cash
8.9%
Cap Rate
1.49
DSCR
$2,027
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,262
Downpayment
20%
$36,440
Closing costs
1%
$1,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,027
Total Expenses
$1,683
Mortgage P&I
45%
$906
Property Taxes
9%
$186
Home Insurance
3%
$64
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0