Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.43% first-year return on $36,204 initial cash invested.
1.43%
Cash On Cash
7.62%
Cap Rate
1.15
DSCR
$1,983
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $1,940 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,204
Downpayment
20%
$34,480
Closing costs
1%
$1,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,983
Total Expenses
$1,940
Mortgage P&I
48%
$953
Property Taxes
21%
$420
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0