Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.13% first-year return on $37,653 initial cash invested.
10.13%
Cash On Cash
8.87%
Cap Rate
1.46
DSCR
$1,936
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $1,618 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,653
Downpayment
20%
$35,860
Closing costs
1%
$1,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$1,618
Mortgage P&I
47%
$910
Property Taxes
7%
$140
Home Insurance
3%
$64
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0