Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.01% first-year return on $35,595 initial cash invested.
7.01%
Cash On Cash
8.63%
Cap Rate
1.33
DSCR
$1,948
Rent
$208
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,948
Total Expenses
$1,740
Mortgage P&I
47%
$914
Property Taxes
13%
$261
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0