Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.97% first-year return on $38,661 initial cash invested.
13.97%
Cash On Cash
9.86%
Cap Rate
1.58
DSCR
$2,063
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $1,613 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,063
Total Expenses
$1,613
Mortgage P&I
46%
$959
Property Taxes
3%
$53
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0