Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.76% first-year return on $37,254 initial cash invested.
11.76%
Cash On Cash
9.44%
Cap Rate
1.49
DSCR
$1,877
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $1,512 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,254
Downpayment
20%
$35,480
Closing costs
1%
$1,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,877
Total Expenses
$1,512
Mortgage P&I
50%
$936
Property Taxes
2%
$43
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0