Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.49% first-year return on $37,632 initial cash invested.
2.49%
Cash On Cash
7.31%
Cap Rate
1.17
DSCR
$1,582
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,582 income − $1,504 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,632
Downpayment
20%
$35,840
Closing costs
1%
$1,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,582
Total Expenses
$1,504
Mortgage P&I
59%
$934
Property Taxes
6%
$95
Home Insurance
4%
$64
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0