Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.3% first-year return on $38,598 initial cash invested.
3.3%
Cash On Cash
7.77%
Cap Rate
1.21
DSCR
$2,062
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $1,956 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,598
Downpayment
20%
$36,760
Closing costs
1%
$1,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,062
Total Expenses
$1,956
Mortgage P&I
48%
$981
Property Taxes
19%
$399
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0