Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.81% first-year return on $37,128 initial cash invested.
0.81%
Cash On Cash
7.58%
Cap Rate
1.12
DSCR
$1,894
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $1,869 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,128
Downpayment
20%
$35,360
Closing costs
1%
$1,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$1,869
Mortgage P&I
53%
$997
Property Taxes
17%
$316
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0