Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.4% first-year return on $36,393 initial cash invested.
3.4%
Cash On Cash
7.57%
Cap Rate
1.2
DSCR
$1,514
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,411 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,514
Total Expenses
$1,411
Mortgage P&I
60%
$914
Property Taxes
3%
$42
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0