Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.76% first-year return on $36,393 initial cash invested.
6.76%
Cash On Cash
8.6%
Cap Rate
1.31
DSCR
$1,783
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,783 income − $1,578 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,783
Total Expenses
$1,578
Mortgage P&I
53%
$948
Property Taxes
6%
$106
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0