Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.19% first-year return on $38,367 initial cash invested.
1.19%
Cash On Cash
7.63%
Cap Rate
1.17
DSCR
$2,533
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $2,495 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,533
Total Expenses
$2,495
Mortgage P&I
39%
$997
Property Taxes
31%
$774
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0