Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.24% first-year return on $37,674 initial cash invested.
6.24%
Cash On Cash
7.78%
Cap Rate
1.31
DSCR
$1,588
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $1,392 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,674
Downpayment
20%
$35,880
Closing costs
1%
$1,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,588
Total Expenses
$1,392
Mortgage P&I
56%
$888
Property Taxes
2%
$29
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0