Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.76% first-year return on $35,511 initial cash invested.
1.76%
Cash On Cash
7.29%
Cap Rate
1.15
DSCR
$1,613
Rent
$52
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,511
Downpayment
20%
$33,820
Closing costs
1%
$1,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,613
Total Expenses
$1,561
Mortgage P&I
55%
$894
Property Taxes
12%
$186
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0