Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.43% first-year return on $36,498 initial cash invested.
0.43%
Cash On Cash
7.04%
Cap Rate
1.1
DSCR
$1,574
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $1,561 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,498
Downpayment
20%
$34,760
Closing costs
1%
$1,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,574
Total Expenses
$1,561
Mortgage P&I
59%
$928
Property Taxes
10%
$163
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0