Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.75% first-year return on $38,430 initial cash invested.
2.75%
Cash On Cash
7.59%
Cap Rate
1.17
DSCR
$1,621
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $1,533 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,430
Downpayment
20%
$36,600
Closing costs
1%
$1,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,621
Total Expenses
$1,533
Mortgage P&I
61%
$988
Property Taxes
4%
$68
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0