Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.76% first-year return on $37,632 initial cash invested.
6.76%
Cash On Cash
8.17%
Cap Rate
1.34
DSCR
$1,952
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $1,740 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,632
Downpayment
20%
$35,840
Closing costs
1%
$1,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,952
Total Expenses
$1,740
Mortgage P&I
47%
$910
Property Taxes
13%
$261
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0