Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.86% first-year return on $38,734 initial cash invested.
1.86%
Cash On Cash
7.59%
Cap Rate
1.14
DSCR
$1,737
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $1,677 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,734
Downpayment
20%
$36,890
Closing costs
1%
$1,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,737
Total Expenses
$1,677
Mortgage P&I
59%
$1,019
Property Taxes
8%
$141
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0