Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.67% first-year return on $35,574 initial cash invested.
0.67%
Cash On Cash
7.08%
Cap Rate
1.12
DSCR
$1,679
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,679 income − $1,659 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,574
Downpayment
20%
$33,880
Closing costs
1%
$1,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,679
Total Expenses
$1,659
Mortgage P&I
53%
$896
Property Taxes
15%
$256
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0