Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.14% first-year return on $35,280 initial cash invested.
2.14%
Cash On Cash
7.64%
Cap Rate
1.16
DSCR
$1,702
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $1,639 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,702
Total Expenses
$1,639
Mortgage P&I
54%
$921
Property Taxes
13%
$217
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0