Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.22% first-year return on $37,506 initial cash invested.
5.22%
Cash On Cash
7.83%
Cap Rate
1.29
DSCR
$1,915
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $1,752 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,506
Downpayment
20%
$35,720
Closing costs
1%
$1,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,915
Total Expenses
$1,752
Mortgage P&I
47%
$907
Property Taxes
16%
$304
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0