Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.94% first-year return on $37,506 initial cash invested.
30.94%
Cash On Cash
13.67%
Cap Rate
2.24
DSCR
$3,203
Rent
$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,203 income − $2,236 expenses = $967 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,506
Downpayment
20%
$35,720
Closing costs
1%
$1,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,203
Total Expenses
$2,236
Mortgage P&I
28%
$907
Property Taxes
14%
$433
Home Insurance
2%
$64
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0