Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.55% first-year return on $36,477 initial cash invested.
1.55%
Cash On Cash
7.23%
Cap Rate
1.14
DSCR
$1,694
Rent
$47
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
6.9%
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
$1,694
Total Expenses
$1,647
Mortgage P&I
54%
$915
Property Taxes
14%
$231
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0