Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3% first-year return on $35,595 initial cash invested.
3%
Cash On Cash
7.31%
Cap Rate
1.2
DSCR
$1,664
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,664
Total Expenses
$1,575
Mortgage P&I
52%
$861
Property Taxes
13%
$223
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0