Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.73% first-year return on $35,700 initial cash invested.
7.73%
Cash On Cash
7.96%
Cap Rate
1.38
DSCR
$1,559
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,559
Total Expenses
$1,329
Mortgage P&I
53%
$820
Property Taxes
3%
$43
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0