Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.05% first-year return on $38,535 initial cash invested.
3.05%
Cash On Cash
7.36%
Cap Rate
1.18
DSCR
$1,525
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $1,427 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,525
Total Expenses
$1,427
Mortgage P&I
62%
$952
Property Taxes
1%
$14
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0