Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.73% first-year return on $37,296 initial cash invested.
3.73%
Cash On Cash
7.59%
Cap Rate
1.21
DSCR
$1,624
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $1,508 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,296
Downpayment
20%
$35,520
Closing costs
1%
$1,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$1,508
Mortgage P&I
57%
$927
Property Taxes
6%
$102
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0