Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.71% first-year return on $35,490 initial cash invested.
5.71%
Cash On Cash
8.24%
Cap Rate
1.29
DSCR
$1,840
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,671
Mortgage P&I
49%
$899
Property Taxes
13%
$235
Home Insurance
3%
$59
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...