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 $37,590 initial cash invested.
0.93%
Cash On Cash
7.05%
Cap Rate
1.11
DSCR
$1,413
Rent
$29
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,413
Total Expenses
$1,384
Mortgage P&I
67%
$952
Property Taxes
0%
$1
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0