Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.5% first-year return on $37,065 initial cash invested.
3.5%
Cash On Cash
7.68%
Cap Rate
1.22
DSCR
$1,908
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $1,800 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,065
Downpayment
20%
$35,300
Closing costs
1%
$1,765
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,908
Total Expenses
$1,800
Mortgage P&I
49%
$927
Property Taxes
16%
$299
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0