Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.76% first-year return on $36,036 initial cash invested.
3.76%
Cash On Cash
8.1%
Cap Rate
1.24
DSCR
$2,284
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $2,171 expenses = $113 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,036
Downpayment
20%
$34,320
Closing costs
1%
$1,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,284
Total Expenses
$2,171
Mortgage P&I
41%
$931
Property Taxes
26%
$588
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0