Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.02% first-year return on $35,679 initial cash invested.
2.02%
Cash On Cash
6.93%
Cap Rate
1.17
DSCR
$1,571
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,571
Total Expenses
$1,511
Mortgage P&I
54%
$842
Property Taxes
13%
$200
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0