Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.31% first-year return on $36,393 initial cash invested.
2.31%
Cash On Cash
7.06%
Cap Rate
1.16
DSCR
$1,384
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $1,314 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,384
Total Expenses
$1,314
Mortgage P&I
64%
$880
Property Taxes
1%
$14
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0