Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.38% first-year return on $37,611 initial cash invested.
6.38%
Cash On Cash
8.29%
Cap Rate
1.3
DSCR
$1,735
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $1,535 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,611
Downpayment
20%
$35,820
Closing costs
1%
$1,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$1,535
Mortgage P&I
55%
$950
Property Taxes
4%
$70
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0