Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.32% first-year return on $35,469 initial cash invested.
3.32%
Cash On Cash
7.4%
Cap Rate
1.21
DSCR
$1,713
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $1,615 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,713
Total Expenses
$1,615
Mortgage P&I
50%
$858
Property Taxes
17%
$285
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0