Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.32% first-year return on $36,078 initial cash invested.
7.32%
Cash On Cash
8.35%
Cap Rate
1.34
DSCR
$1,625
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,625 income − $1,405 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,078
Downpayment
20%
$34,360
Closing costs
1%
$1,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,625
Total Expenses
$1,405
Mortgage P&I
55%
$894
Property Taxes
2%
$29
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0