Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.26% first-year return on $36,981 initial cash invested.
0.26%
Cash On Cash
7%
Cap Rate
1.12
DSCR
$2,098
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $2,090 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,981
Downpayment
20%
$35,220
Closing costs
1%
$1,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,098
Total Expenses
$2,090
Mortgage P&I
44%
$914
Property Taxes
27%
$567
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0