Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.9% first-year return on $36,561 initial cash invested.
1.9%
Cash On Cash
7.21%
Cap Rate
1.15
DSCR
$1,540
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,482 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,561
Downpayment
20%
$34,820
Closing costs
1%
$1,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,482
Mortgage P&I
59%
$911
Property Taxes
5%
$80
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0