Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.79% first-year return on $35,679 initial cash invested.
2.79%
Cash On Cash
7.66%
Cap Rate
1.17
DSCR
$1,523
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,523 income − $1,440 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,523
Total Expenses
$1,440
Mortgage P&I
61%
$926
Property Taxes
4%
$59
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0