Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.25% first-year return on $36,519 initial cash invested.
3.25%
Cash On Cash
7.92%
Cap Rate
1.19
DSCR
$1,769
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,769 income − $1,670 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,519
Downpayment
20%
$34,780
Closing costs
1%
$1,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$1,670
Mortgage P&I
54%
$961
Property Taxes
9%
$165
Home Insurance
5%
$85
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0