Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.45% first-year return on $35,679 initial cash invested.
13.45%
Cash On Cash
9.42%
Cap Rate
1.59
DSCR
$1,932
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$1,532
Mortgage P&I
43%
$837
Property Taxes
7%
$132
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0