Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.22% first-year return on $37,317 initial cash invested.
1.22%
Cash On Cash
7.1%
Cap Rate
1.14
DSCR
$1,812
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $1,774 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$1,774
Mortgage P&I
51%
$923
Property Taxes
17%
$310
Home Insurance
4%
$69
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0