Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.1% first-year return on $36,918 initial cash invested.
5.1%
Cash On Cash
7.8%
Cap Rate
1.27
DSCR
$1,677
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,520 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,520
Mortgage P&I
54%
$901
Property Taxes
7%
$119
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0