Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.23% first-year return on $35,700 initial cash invested.
7.23%
Cash On Cash
8.74%
Cap Rate
1.34
DSCR
$2,011
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,011 income − $1,796 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,011
Total Expenses
$1,796
Mortgage P&I
46%
$922
Property Taxes
14%
$290
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0