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 $36,120 initial cash invested.
0.96%
Cash On Cash
6.89%
Cap Rate
1.11
DSCR
$1,412
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,412 income − $1,383 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,120
Downpayment
20%
$34,400
Closing costs
1%
$1,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,412
Total Expenses
$1,383
Mortgage P&I
63%
$887
Property Taxes
4%
$62
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0