Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.22% first-year return on $35,511 initial cash invested.
1.22%
Cash On Cash
7.33%
Cap Rate
1.13
DSCR
$1,659
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,623 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,511
Downpayment
20%
$33,820
Closing costs
1%
$1,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,659
Total Expenses
$1,623
Mortgage P&I
55%
$914
Property Taxes
13%
$217
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0