Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.79% first-year return on $37,548 initial cash invested.
8.79%
Cash On Cash
8.89%
Cap Rate
1.38
DSCR
$1,782
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $1,507 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,548
Downpayment
20%
$35,760
Closing costs
1%
$1,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,782
Total Expenses
$1,507
Mortgage P&I
54%
$960
Property Taxes
1%
$21
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0