Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.45% first-year return on $35,889 initial cash invested.
4.45%
Cash On Cash
8.12%
Cap Rate
1.23
DSCR
$1,710
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $1,577 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,577
Mortgage P&I
55%
$937
Property Taxes
8%
$133
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0