Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.15% first-year return on $37,380 initial cash invested.
3.15%
Cash On Cash
7.73%
Cap Rate
1.18
DSCR
$1,573
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,573 income − $1,475 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,573
Total Expenses
$1,475
Mortgage P&I
62%
$970
Property Taxes
2%
$33
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0