Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.87% first-year return on $35,721 initial cash invested.
0.87%
Cash On Cash
7.4%
Cap Rate
1.11
DSCR
$1,484
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,484 income − $1,458 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,721
Downpayment
20%
$34,020
Closing costs
1%
$1,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,484
Total Expenses
$1,458
Mortgage P&I
64%
$949
Property Taxes
4%
$63
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0