Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.25% first-year return on $37,569 initial cash invested.
1.25%
Cash On Cash
7.37%
Cap Rate
1.12
DSCR
$1,606
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,606 income − $1,567 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,606
Total Expenses
$1,567
Mortgage P&I
61%
$979
Property Taxes
7%
$119
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0