Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.64% first-year return on $37,380 initial cash invested.
0.64%
Cash On Cash
7.34%
Cap Rate
1.09
DSCR
$1,469
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,469 income − $1,449 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,469
Total Expenses
$1,449
Mortgage P&I
68%
$996
Property Taxes
1%
$20
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0