Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.38% first-year return on $38,703 initial cash invested.
7.38%
Cash On Cash
8.1%
Cap Rate
1.36
DSCR
$1,849
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,703
Downpayment
20%
$36,860
Closing costs
1%
$1,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,849
Total Expenses
$1,611
Mortgage P&I
49%
$914
Property Taxes
8%
$152
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0