Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.59% first-year return on $35,679 initial cash invested.
17.59%
Cash On Cash
10.81%
Cap Rate
1.69
DSCR
$2,090
Rent
$523
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
$2,090
Total Expenses
$1,567
Mortgage P&I
43%
$904
Property Taxes
3%
$61
Home Insurance
3%
$60
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0