Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.56% first-year return on $37,149 initial cash invested.
5.56%
Cash On Cash
8.15%
Cap Rate
1.27
DSCR
$1,667
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,667 income − $1,495 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,149
Downpayment
20%
$35,380
Closing costs
1%
$1,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,667
Total Expenses
$1,495
Mortgage P&I
57%
$947
Property Taxes
4%
$59
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0