Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.46% first-year return on $38,136 initial cash invested.
3.46%
Cash On Cash
7.28%
Cap Rate
1.21
DSCR
$1,571
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,136
Downpayment
20%
$36,320
Closing costs
1%
$1,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,571
Total Expenses
$1,461
Mortgage P&I
58%
$912
Property Taxes
5%
$75
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0