Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.65% first-year return on $35,700 initial cash invested.
13.65%
Cash On Cash
9.8%
Cap Rate
1.59
DSCR
$2,250
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $1,844 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$1,844
Mortgage P&I
39%
$871
Property Taxes
15%
$329
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0