Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.74% first-year return on $35,490 initial cash invested.
9.74%
Cash On Cash
9.61%
Cap Rate
1.43
DSCR
$2,320
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $2,032 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,320
Total Expenses
$2,032
Mortgage P&I
41%
$950
Property Taxes
18%
$420
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0