Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.73% first-year return on $37,590 initial cash invested.
7.73%
Cash On Cash
8.47%
Cap Rate
1.36
DSCR
$1,800
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,558 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,558
Mortgage P&I
52%
$931
Property Taxes
5%
$96
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0