Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.87% first-year return on $37,170 initial cash invested.
4.87%
Cash On Cash
7.82%
Cap Rate
1.25
DSCR
$1,605
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,605 income − $1,454 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,605
Total Expenses
$1,454
Mortgage P&I
57%
$922
Property Taxes
5%
$83
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0