Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.73% first-year return on $38,661 initial cash invested.
2.73%
Cash On Cash
7.81%
Cap Rate
1.17
DSCR
$1,712
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,624 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$1,624
Mortgage P&I
60%
$1,024
Property Taxes
5%
$88
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0