Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.1% first-year return on $35,465 initial cash invested.
0.1%
Cash On Cash
6.79%
Cap Rate
1.08
DSCR
$1,411
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,411 income − $1,408 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,465
Downpayment
20%
$33,776
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,411
Total Expenses
$1,408
Mortgage P&I
63%
$882
Property Taxes
7%
$99
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0