Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.27% first-year return on $35,553 initial cash invested.
8.27%
Cash On Cash
8.76%
Cap Rate
1.37
DSCR
$1,821
Rent
$245
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
$35,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,821
Total Expenses
$1,576
Mortgage P&I
49%
$900
Property Taxes
8%
$151
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0