Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.43% first-year return on $35,490 initial cash invested.
4.43%
Cash On Cash
7.87%
Cap Rate
1.23
DSCR
$1,560
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,429
Mortgage P&I
58%
$899
Property Taxes
4%
$65
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0