Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.56% first-year return on $37,275 initial cash invested.
10.56%
Cash On Cash
9.11%
Cap Rate
1.48
DSCR
$2,150
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $1,822 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,275
Downpayment
20%
$35,500
Closing costs
1%
$1,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$1,822
Mortgage P&I
42%
$912
Property Taxes
13%
$288
Home Insurance
3%
$62
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0