Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.18% first-year return on $36,330 initial cash invested.
2.18%
Cash On Cash
7.51%
Cap Rate
1.17
DSCR
$1,789
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $1,723 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,789
Total Expenses
$1,723
Mortgage P&I
52%
$928
Property Taxes
15%
$270
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0