Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.1% first-year return on $37,569 initial cash invested.
6.1%
Cash On Cash
8.03%
Cap Rate
1.31
DSCR
$1,801
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,801 income − $1,610 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,569
Downpayment
20%
$35,780
Closing costs
1%
$1,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,801
Total Expenses
$1,610
Mortgage P&I
51%
$916
Property Taxes
9%
$163
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0