Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.93% first-year return on $38,010 initial cash invested.
1.93%
Cash On Cash
7.37%
Cap Rate
1.16
DSCR
$1,815
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,754 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,010
Downpayment
20%
$36,200
Closing costs
1%
$1,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,815
Total Expenses
$1,754
Mortgage P&I
53%
$960
Property Taxes
14%
$260
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0