Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.16% first-year return on $37,632 initial cash invested.
0.16%
Cash On Cash
7.36%
Cap Rate
1.1
DSCR
$1,945
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $1,940 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,632
Downpayment
20%
$35,840
Closing costs
1%
$1,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,945
Total Expenses
$1,940
Mortgage P&I
51%
$997
Property Taxes
19%
$365
Home Insurance
3%
$65
HOA
0%
$8
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0