Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.7% first-year return on $36,015 initial cash invested.
1.7%
Cash On Cash
7.32%
Cap Rate
1.14
DSCR
$1,554
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $1,503 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,015
Downpayment
20%
$34,300
Closing costs
1%
$1,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,554
Total Expenses
$1,503
Mortgage P&I
59%
$917
Property Taxes
8%
$122
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0