Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.8% first-year return on $35,490 initial cash invested.
4.8%
Cash On Cash
7.94%
Cap Rate
1.27
DSCR
$1,916
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $1,774 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,916
Total Expenses
$1,774
Mortgage P&I
46%
$880
Property Taxes
18%
$336
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0