Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.89% first-year return on $36,351 initial cash invested.
0.89%
Cash On Cash
6.69%
Cap Rate
1.13
DSCR
$1,643
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,616
Mortgage P&I
52%
$856
Property Taxes
17%
$281
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0