Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.93% first-year return on $37,569 initial cash invested.
0.93%
Cash On Cash
7.24%
Cap Rate
1.11
DSCR
$1,494
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $1,465 expenses = $29 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
$1,494
Total Expenses
$1,465
Mortgage P&I
65%
$976
Property Taxes
3%
$41
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0