Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.07% first-year return on $37,485 initial cash invested.
3.07%
Cash On Cash
7.47%
Cap Rate
1.19
DSCR
$1,701
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,701 income − $1,605 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,485
Downpayment
20%
$35,700
Closing costs
1%
$1,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,701
Total Expenses
$1,605
Mortgage P&I
55%
$930
Property Taxes
10%
$170
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0