Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.77% first-year return on $37,380 initial cash invested.
6.77%
Cash On Cash
8.29%
Cap Rate
1.32
DSCR
$1,773
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,773 income − $1,562 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,773
Total Expenses
$1,562
Mortgage P&I
52%
$929
Property Taxes
6%
$110
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0