Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.21% first-year return on $36,624 initial cash invested.
1.21%
Cash On Cash
7.22%
Cap Rate
1.12
DSCR
$1,457
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,457 income − $1,420 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,624
Downpayment
20%
$34,880
Closing costs
1%
$1,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,457
Total Expenses
$1,420
Mortgage P&I
65%
$940
Property Taxes
2%
$33
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0