Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.13% first-year return on $37,170 initial cash invested.
3.13%
Cash On Cash
7.21%
Cap Rate
1.19
DSCR
$1,516
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,516
Total Expenses
$1,419
Mortgage P&I
59%
$891
Property Taxes
5%
$70
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0