Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.33% first-year return on $38,178 initial cash invested.
2.33%
Cash On Cash
7.47%
Cap Rate
1.16
DSCR
$1,665
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,591 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,178
Downpayment
20%
$36,360
Closing costs
1%
$1,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$1,591
Mortgage P&I
59%
$975
Property Taxes
7%
$119
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0