Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.41% first-year return on $35,385 initial cash invested.
0.41%
Cash On Cash
7.26%
Cap Rate
1.11
DSCR
$1,712
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,700 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,385
Downpayment
20%
$33,700
Closing costs
1%
$1,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$1,700
Mortgage P&I
54%
$921
Property Taxes
16%
$274
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0