Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.77% first-year return on $37,317 initial cash invested.
0.77%
Cash On Cash
6.96%
Cap Rate
1.1
DSCR
$1,441
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,441 income − $1,417 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,441
Total Expenses
$1,417
Mortgage P&I
65%
$934
Property Taxes
4%
$51
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0