Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.09% first-year return on $38,136 initial cash invested.
0.09%
Cash On Cash
7.02%
Cap Rate
1.08
DSCR
$1,486
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $1,483 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,486
Total Expenses
$1,483
Mortgage P&I
66%
$985
Property Taxes
3%
$47
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0