Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.62% first-year return on $36,330 initial cash invested.
1.62%
Cash On Cash
7.57%
Cap Rate
1.13
DSCR
$1,548
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,548 income − $1,499 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,548
Total Expenses
$1,499
Mortgage P&I
62%
$965
Property Taxes
5%
$71
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0