Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.8% first-year return on $37,464 initial cash invested.
9.8%
Cash On Cash
9.23%
Cap Rate
1.42
DSCR
$1,989
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $1,683 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,989
Total Expenses
$1,683
Mortgage P&I
49%
$967
Property Taxes
8%
$153
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0