Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.04% first-year return on $37,590 initial cash invested.
8.04%
Cash On Cash
8.63%
Cap Rate
1.36
DSCR
$1,779
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $1,527 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,779
Total Expenses
$1,527
Mortgage P&I
53%
$947
Property Taxes
3%
$54
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0