Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.01% first-year return on $35,595 initial cash invested.
1.01%
Cash On Cash
7.19%
Cap Rate
1.11
DSCR
$1,411
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,411 income − $1,381 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,411
Total Expenses
$1,381
Mortgage P&I
65%
$914
Property Taxes
3%
$40
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0