Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.76% first-year return on $36,267 initial cash invested.
5.76%
Cash On Cash
8.66%
Cap Rate
1.28
DSCR
$1,922
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $1,748 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,922
Total Expenses
$1,748
Mortgage P&I
51%
$977
Property Taxes
11%
$209
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0