Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.48% first-year return on $36,456 initial cash invested.
4.48%
Cash On Cash
7.63%
Cap Rate
1.24
DSCR
$1,516
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,516 income − $1,380 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,456
Downpayment
20%
$34,720
Closing costs
1%
$1,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,516
Total Expenses
$1,380
Mortgage P&I
59%
$892
Property Taxes
4%
$65
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0