Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.17% first-year return on $37,569 initial cash invested.
2.17%
Cash On Cash
7.34%
Cap Rate
1.16
DSCR
$1,681
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,681
Total Expenses
$1,613
Mortgage P&I
56%
$942
Property Taxes
10%
$169
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0