Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.92% first-year return on $36,477 initial cash invested.
0.92%
Cash On Cash
6.64%
Cap Rate
1.11
DSCR
$1,387
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,477
Downpayment
20%
$34,740
Closing costs
1%
$1,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,387
Total Expenses
$1,359
Mortgage P&I
62%
$864
Property Taxes
7%
$100
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0