Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.48% first-year return on $36,267 initial cash invested.
11.48%
Cash On Cash
9.06%
Cap Rate
1.51
DSCR
$1,851
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,851
Total Expenses
$1,504
Mortgage P&I
47%
$864
Property Taxes
7%
$132
Home Insurance
1%
$26
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0