Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.41% first-year return on $37,569 initial cash invested.
1.41%
Cash On Cash
7.02%
Cap Rate
1.13
DSCR
$1,563
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $1,519 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,569
Downpayment
20%
$35,780
Closing costs
1%
$1,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,563
Total Expenses
$1,519
Mortgage P&I
59%
$924
Property Taxes
8%
$129
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0