Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.88% first-year return on $38,346 initial cash invested.
5.88%
Cash On Cash
7.93%
Cap Rate
1.29
DSCR
$1,653
Rent
$188
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,346
Downpayment
20%
$36,520
Closing costs
1%
$1,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,653
Total Expenses
$1,465
Mortgage P&I
57%
$935
Property Taxes
2%
$34
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0