Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.98% first-year return on $38,094 initial cash invested.
1.98%
Cash On Cash
7.24%
Cap Rate
1.16
DSCR
$1,794
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,794 income − $1,731 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,094
Downpayment
20%
$36,280
Closing costs
1%
$1,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,794
Total Expenses
$1,731
Mortgage P&I
52%
$941
Property Taxes
14%
$258
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0