Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.96% first-year return on $36,372 initial cash invested.
0.96%
Cash On Cash
7.47%
Cap Rate
1.11
DSCR
$1,578
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $1,549 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,372
Downpayment
20%
$34,640
Closing costs
1%
$1,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,578
Total Expenses
$1,549
Mortgage P&I
61%
$970
Property Taxes
9%
$140
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0