Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.6% first-year return on $37,926 initial cash invested.
0.6%
Cash On Cash
7.07%
Cap Rate
1.11
DSCR
$1,749
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,926
Downpayment
20%
$36,120
Closing costs
1%
$1,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,749
Total Expenses
$1,730
Mortgage P&I
55%
$958
Property Taxes
15%
$266
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0