Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.35% first-year return on $37,485 initial cash invested.
4.35%
Cash On Cash
7.53%
Cap Rate
1.24
DSCR
$1,604
Rent
$136
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,485
Downpayment
20%
$35,700
Closing costs
1%
$1,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,604
Total Expenses
$1,468
Mortgage P&I
56%
$904
Property Taxes
5%
$88
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0