Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.32% first-year return on $37,590 initial cash invested.
6.32%
Cash On Cash
8.37%
Cap Rate
1.32
DSCR
$2,082
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $1,884 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,082
Total Expenses
$1,884
Mortgage P&I
45%
$947
Property Taxes
16%
$333
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0