Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.02% first-year return on $35,721 initial cash invested.
15.02%
Cash On Cash
10.52%
Cap Rate
1.61
DSCR
$2,322
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $1,875 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,322
Total Expenses
$1,875
Mortgage P&I
40%
$928
Property Taxes
4%
$89
Home Insurance
2%
$52
HOA
9%
$203
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0