Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.53% first-year return on $35,889 initial cash invested.
8.53%
Cash On Cash
8.59%
Cap Rate
1.39
DSCR
$1,755
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,755
Total Expenses
$1,500
Mortgage P&I
50%
$881
Property Taxes
4%
$78
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0