Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.26% first-year return on $35,700 initial cash invested.
3.26%
Cash On Cash
7.68%
Cap Rate
1.2
DSCR
$1,675
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $1,578 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,675
Total Expenses
$1,578
Mortgage P&I
54%
$907
Property Taxes
10%
$174
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0