Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.82% first-year return on $36,309 initial cash invested.
9.82%
Cash On Cash
9%
Cap Rate
1.42
DSCR
$1,722
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $1,425 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,309
Downpayment
20%
$34,580
Closing costs
1%
$1,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$1,425
Mortgage P&I
53%
$914
Property Taxes
0%
$3
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0