Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.63% first-year return on $35,700 initial cash invested.
15.63%
Cash On Cash
10.36%
Cap Rate
1.65
DSCR
$2,292
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $1,827 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,292
Total Expenses
$1,827
Mortgage P&I
39%
$888
Property Taxes
12%
$282
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0