Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.63% first-year return on $38,136 initial cash invested.
0.63%
Cash On Cash
7.27%
Cap Rate
1.1
DSCR
$1,635
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $1,615 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,136
Downpayment
20%
$36,320
Closing costs
1%
$1,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,635
Total Expenses
$1,615
Mortgage P&I
61%
$998
Property Taxes
9%
$140
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0