Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.14% first-year return on $36,351 initial cash invested.
3.14%
Cash On Cash
7.02%
Cap Rate
1.21
DSCR
$1,586
Rent
$95
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,586
Total Expenses
$1,491
Mortgage P&I
53%
$839
Property Taxes
8%
$127
Home Insurance
7%
$113
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0