Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.12% first-year return on $36,120 initial cash invested.
3.12%
Cash On Cash
7.37%
Cap Rate
1.2
DSCR
$1,699
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $1,605 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,120
Downpayment
20%
$34,400
Closing costs
1%
$1,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,699
Total Expenses
$1,605
Mortgage P&I
52%
$877
Property Taxes
11%
$184
Home Insurance
6%
$102
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0