Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.92% first-year return on $37,338 initial cash invested.
4.92%
Cash On Cash
7.73%
Cap Rate
1.26
DSCR
$1,592
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $1,439 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,338
Downpayment
20%
$35,560
Closing costs
1%
$1,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$1,439
Mortgage P&I
57%
$913
Property Taxes
3%
$48
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0