Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.95% first-year return on $35,700 initial cash invested.
13.95%
Cash On Cash
10.02%
Cap Rate
1.58
DSCR
$2,136
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $1,721 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,136
Total Expenses
$1,721
Mortgage P&I
42%
$898
Property Taxes
10%
$207
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0