Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.91% first-year return on $37,464 initial cash invested.
2.91%
Cash On Cash
7.53%
Cap Rate
1.18
DSCR
$1,573
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,573 income − $1,482 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,464
Downpayment
20%
$35,680
Closing costs
1%
$1,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,573
Total Expenses
$1,482
Mortgage P&I
60%
$950
Property Taxes
4%
$61
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0