Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.92% first-year return on $38,241 initial cash invested.
10.92%
Cash On Cash
9.09%
Cap Rate
1.49
DSCR
$2,122
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $1,774 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,241
Downpayment
20%
$36,420
Closing costs
1%
$1,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,122
Total Expenses
$1,774
Mortgage P&I
44%
$925
Property Taxes
10%
$218
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0