Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.73% first-year return on $37,338 initial cash invested.
11.73%
Cash On Cash
9.23%
Cap Rate
1.51
DSCR
$1,987
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,987 income − $1,622 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,338
Downpayment
20%
$35,560
Closing costs
1%
$1,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,987
Total Expenses
$1,622
Mortgage P&I
45%
$903
Property Taxes
6%
$127
Home Insurance
3%
$63
HOA
1%
$13
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0