Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.35% first-year return on $37,380 initial cash invested.
14.35%
Cash On Cash
10.23%
Cap Rate
1.58
DSCR
$2,227
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$1,780
Mortgage P&I
43%
$959
Property Taxes
8%
$180
Home Insurance
3%
$62
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0