Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.56% first-year return on $36,162 initial cash invested.
9.56%
Cash On Cash
9.28%
Cap Rate
1.4
DSCR
$1,845
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,557 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$1,557
Mortgage P&I
52%
$951
Property Taxes
2%
$43
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0