Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.07% first-year return on $35,973 initial cash invested.
4.07%
Cash On Cash
7.69%
Cap Rate
1.22
DSCR
$1,480
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,973
Downpayment
20%
$34,260
Closing costs
1%
$1,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,358
Mortgage P&I
61%
$902
Property Taxes
2%
$25
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0