Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.35% first-year return on $35,280 initial cash invested.
9.35%
Cash On Cash
9.21%
Cap Rate
1.44
DSCR
$2,445
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $2,170 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$2,170
Mortgage P&I
37%
$893
Property Taxes
24%
$591
Home Insurance
2%
$51
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0