Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.18% first-year return on $35,679 initial cash invested.
5.18%
Cash On Cash
7.83%
Cap Rate
1.28
DSCR
$1,828
Rent
$154
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
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,828
Total Expenses
$1,674
Mortgage P&I
47%
$863
Property Taxes
15%
$276
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0