Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.83% first-year return on $37,632 initial cash invested.
3.83%
Cash On Cash
7.69%
Cap Rate
1.22
DSCR
$1,716
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,632
Downpayment
20%
$35,840
Closing costs
1%
$1,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,716
Total Expenses
$1,596
Mortgage P&I
55%
$942
Property Taxes
8%
$144
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0