Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.06% first-year return on $36,435 initial cash invested.
3.06%
Cash On Cash
7.64%
Cap Rate
1.19
DSCR
$1,665
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,572 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,435
Downpayment
20%
$34,700
Closing costs
1%
$1,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,665
Total Expenses
$1,572
Mortgage P&I
56%
$928
Property Taxes
9%
$151
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0