Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.82% first-year return on $38,010 initial cash invested.
3.82%
Cash On Cash
7.79%
Cap Rate
1.21
DSCR
$1,624
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $1,503 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,010
Downpayment
20%
$36,200
Closing costs
1%
$1,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$1,503
Mortgage P&I
60%
$973
Property Taxes
3%
$44
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0