Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.25% first-year return on $38,010 initial cash invested.
0.25%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$1,692
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,692
Total Expenses
$1,684
Mortgage P&I
53%
$899
Property Taxes
16%
$279
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0