Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.41% first-year return on $35,469 initial cash invested.
5.41%
Cash On Cash
8.21%
Cap Rate
1.27
DSCR
$1,711
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,711
Total Expenses
$1,551
Mortgage P&I
53%
$910
Property Taxes
8%
$134
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0