Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.62% first-year return on $36,624 initial cash invested.
6.62%
Cash On Cash
8.17%
Cap Rate
1.32
DSCR
$1,787
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,624
Downpayment
20%
$34,880
Closing costs
1%
$1,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$1,585
Mortgage P&I
50%
$896
Property Taxes
9%
$164
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0