Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.01% first-year return on $35,721 initial cash invested.
10.01%
Cash On Cash
8.87%
Cap Rate
1.47
DSCR
$2,051
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,051 income − $1,753 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,721
Downpayment
20%
$34,020
Closing costs
1%
$1,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,051
Total Expenses
$1,753
Mortgage P&I
42%
$857
Property Taxes
12%
$241
Home Insurance
6%
$114
HOA
0%
$7
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0