Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.99% first-year return on $37,905 initial cash invested.
3.99%
Cash On Cash
8.14%
Cap Rate
1.27
DSCR
$2,657
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $2,531 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,905
Downpayment
20%
$36,100
Closing costs
1%
$1,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,657
Total Expenses
$2,531
Mortgage P&I
36%
$966
Property Taxes
31%
$811
Home Insurance
2%
$63
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0