Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.72% first-year return on $37,149 initial cash invested.
7.72%
Cash On Cash
8.56%
Cap Rate
1.36
DSCR
$1,887
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $1,648 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,149
Downpayment
20%
$35,380
Closing costs
1%
$1,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,887
Total Expenses
$1,648
Mortgage P&I
49%
$929
Property Taxes
9%
$166
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0