Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.08% first-year return on $37,422 initial cash invested.
3.08%
Cash On Cash
7.76%
Cap Rate
1.22
DSCR
$2,285
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,285
Total Expenses
$2,189
Mortgage P&I
41%
$942
Property Taxes
26%
$591
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0