Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.97% first-year return on $36,204 initial cash invested.
4.97%
Cash On Cash
7.75%
Cap Rate
1.27
DSCR
$1,768
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $1,618 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,204
Downpayment
20%
$34,480
Closing costs
1%
$1,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,768
Total Expenses
$1,618
Mortgage P&I
49%
$875
Property Taxes
13%
$221
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0