Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.27% first-year return on $36,855 initial cash invested.
5.27%
Cash On Cash
8.06%
Cap Rate
1.28
DSCR
$1,908
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,746 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,855
Downpayment
20%
$35,100
Closing costs
1%
$1,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,908
Total Expenses
$1,746
Mortgage P&I
48%
$922
Property Taxes
14%
$271
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0