Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.61% first-year return on $37,002 initial cash invested.
4.61%
Cash On Cash
8.02%
Cap Rate
1.26
DSCR
$2,000
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,858 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,002
Downpayment
20%
$35,240
Closing costs
1%
$1,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,858
Mortgage P&I
47%
$935
Property Taxes
17%
$340
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0