Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.1% first-year return on $36,288 initial cash invested.
4.1%
Cash On Cash
8.22%
Cap Rate
1.22
DSCR
$1,829
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $1,705 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,288
Downpayment
20%
$34,560
Closing costs
1%
$1,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,829
Total Expenses
$1,705
Mortgage P&I
53%
$969
Property Taxes
11%
$201
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0