Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.77% first-year return on $37,317 initial cash invested.
11.77%
Cash On Cash
9.5%
Cap Rate
1.53
DSCR
$2,381
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $2,015 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$2,015
Mortgage P&I
39%
$922
Property Taxes
17%
$408
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0