Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.07% first-year return on $37,191 initial cash invested.
10.07%
Cash On Cash
9.09%
Cap Rate
1.44
DSCR
$1,956
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,956
Total Expenses
$1,644
Mortgage P&I
48%
$931
Property Taxes
7%
$141
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0