Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.96% first-year return on $37,590 initial cash invested.
3.96%
Cash On Cash
7.96%
Cap Rate
1.23
DSCR
$2,029
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,029 income − $1,905 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,029
Total Expenses
$1,905
Mortgage P&I
47%
$962
Property Taxes
17%
$353
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0