Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.3% first-year return on $35,700 initial cash invested.
4.3%
Cash On Cash
8.17%
Cap Rate
1.23
DSCR
$1,724
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $1,596 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,724
Total Expenses
$1,596
Mortgage P&I
55%
$943
Property Taxes
8%
$146
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0