Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.8% first-year return on $35,364 initial cash invested.
1.8%
Cash On Cash
7.06%
Cap Rate
1.15
DSCR
$1,506
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $1,453 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,364
Downpayment
20%
$33,680
Closing costs
1%
$1,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,506
Total Expenses
$1,453
Mortgage P&I
57%
$863
Property Taxes
9%
$139
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0