Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.75% first-year return on $35,637 initial cash invested.
11.75%
Cash On Cash
9.79%
Cap Rate
1.48
DSCR
$1,954
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $1,605 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,637
Downpayment
20%
$33,940
Closing costs
1%
$1,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,954
Total Expenses
$1,605
Mortgage P&I
48%
$938
Property Taxes
5%
$100
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0