Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.75% first-year return on $38,220 initial cash invested.
12.75%
Cash On Cash
9.8%
Cap Rate
1.52
DSCR
$2,051
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $1,645 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,051
Total Expenses
$1,645
Mortgage P&I
48%
$977
Property Taxes
3%
$70
Home Insurance
3%
$64
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0