Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.41% first-year return on $37,947 initial cash invested.
5.41%
Cash On Cash
8.1%
Cap Rate
1.27
DSCR
$1,748
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,577 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,947
Downpayment
20%
$36,140
Closing costs
1%
$1,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,577
Mortgage P&I
55%
$962
Property Taxes
6%
$97
Home Insurance
4%
$64
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0