Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.36% first-year return on $36,330 initial cash invested.
8.36%
Cash On Cash
8.86%
Cap Rate
1.37
DSCR
$1,796
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,543 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,796
Total Expenses
$1,543
Mortgage P&I
52%
$935
Property Taxes
4%
$63
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0