Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.14% first-year return on $37,968 initial cash invested.
4.14%
Cash On Cash
8.14%
Cap Rate
1.21
DSCR
$1,677
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,546 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,968
Downpayment
20%
$36,160
Closing costs
1%
$1,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,546
Mortgage P&I
60%
$1,012
Property Taxes
2%
$34
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0