Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.86% first-year return on $38,598 initial cash invested.
3.86%
Cash On Cash
7.68%
Cap Rate
1.23
DSCR
$1,966
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,842 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,966
Total Expenses
$1,842
Mortgage P&I
49%
$954
Property Taxes
16%
$318
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0