Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.81% first-year return on $37,443 initial cash invested.
3.81%
Cash On Cash
7.46%
Cap Rate
1.22
DSCR
$1,589
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$1,470
Mortgage P&I
57%
$911
Property Taxes
6%
$101
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0