Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.2% first-year return on $37,590 initial cash invested.
5.2%
Cash On Cash
8.27%
Cap Rate
1.25
DSCR
$1,645
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $1,482 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,645
Total Expenses
$1,482
Mortgage P&I
60%
$989
Property Taxes
0%
$3
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0