Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.78% first-year return on $35,322 initial cash invested.
7.78%
Cash On Cash
8.63%
Cap Rate
1.36
DSCR
$1,785
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $1,556 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,322
Downpayment
20%
$33,640
Closing costs
1%
$1,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,785
Total Expenses
$1,556
Mortgage P&I
50%
$892
Property Taxes
8%
$150
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0