Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.85% first-year return on $38,367 initial cash invested.
9.85%
Cash On Cash
8.98%
Cap Rate
1.44
DSCR
$2,001
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $1,686 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,001
Total Expenses
$1,686
Mortgage P&I
48%
$952
Property Taxes
7%
$149
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0