Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.23% first-year return on $36,939 initial cash invested.
23.23%
Cash On Cash
12.05%
Cap Rate
1.9
DSCR
$2,434
Rent
$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $1,719 expenses = $715 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,939
Downpayment
20%
$35,180
Closing costs
1%
$1,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$1,719
Mortgage P&I
38%
$930
Property Taxes
4%
$94
Home Insurance
3%
$62
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0