Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.76% first-year return on $37,317 initial cash invested.
4.76%
Cash On Cash
7.86%
Cap Rate
1.25
DSCR
$1,760
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $1,612 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,612
Mortgage P&I
53%
$928
Property Taxes
10%
$170
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0