Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.4% first-year return on $35,679 initial cash invested.
0.4%
Cash On Cash
6.96%
Cap Rate
1.1
DSCR
$1,513
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $1,501 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,513
Total Expenses
$1,501
Mortgage P&I
59%
$898
Property Taxes
10%
$149
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0