Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.81% first-year return on $38,184 initial cash invested.
15.81%
Cash On Cash
10.6%
Cap Rate
1.62
DSCR
$2,238
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $1,735 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,184
Downpayment
20%
$36,366
Closing costs
1%
$1,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,238
Total Expenses
$1,735
Mortgage P&I
44%
$991
Property Taxes
4%
$98
Home Insurance
3%
$64
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0