Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.89% first-year return on $36,309 initial cash invested.
4.89%
Cash On Cash
8.02%
Cap Rate
1.26
DSCR
$1,864
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,716 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,309
Downpayment
20%
$34,580
Closing costs
1%
$1,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,864
Total Expenses
$1,716
Mortgage P&I
49%
$914
Property Taxes
14%
$257
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0