Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.24% first-year return on $37,422 initial cash invested.
13.24%
Cash On Cash
10.31%
Cap Rate
1.53
DSCR
$2,321
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $1,908 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$1,908
Mortgage P&I
43%
$1,002
Property Taxes
11%
$245
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0