Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.1% first-year return on $37,569 initial cash invested.
6.1%
Cash On Cash
8.43%
Cap Rate
1.31
DSCR
$2,162
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $1,971 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,569
Downpayment
20%
$35,780
Closing costs
1%
$1,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,162
Total Expenses
$1,971
Mortgage P&I
44%
$958
Property Taxes
18%
$388
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0