Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.56% first-year return on $36,141 initial cash invested.
0.56%
Cash On Cash
7.07%
Cap Rate
1.1
DSCR
$1,463
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,463 income − $1,446 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,141
Downpayment
20%
$34,420
Closing costs
1%
$1,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,463
Total Expenses
$1,446
Mortgage P&I
63%
$924
Property Taxes
5%
$68
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0