Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.01% first-year return on $35,679 initial cash invested.
16.01%
Cash On Cash
10.47%
Cap Rate
1.64
DSCR
$2,030
Rent
$476
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
7.0%
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
$2,030
Total Expenses
$1,554
Mortgage P&I
45%
$904
Property Taxes
3%
$61
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0