Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.95% first-year return on $38,535 initial cash invested.
3.95%
Cash On Cash
7.73%
Cap Rate
1.21
DSCR
$1,634
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,634 income − $1,507 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,634
Total Expenses
$1,507
Mortgage P&I
60%
$973
Property Taxes
5%
$74
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0