Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.77% first-year return on $37,464 initial cash invested.
5.77%
Cash On Cash
8.19%
Cap Rate
1.28
DSCR
$1,731
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $1,551 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,464
Downpayment
20%
$35,680
Closing costs
1%
$1,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,731
Total Expenses
$1,551
Mortgage P&I
55%
$950
Property Taxes
5%
$87
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0