Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.69% first-year return on $37,590 initial cash invested.
1.69%
Cash On Cash
7.35%
Cap Rate
1.13
DSCR
$1,497
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,444 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,497
Total Expenses
$1,444
Mortgage P&I
65%
$969
Property Taxes
1%
$22
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0