Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.72% first-year return on $35,175 initial cash invested.
3.72%
Cash On Cash
7.79%
Cap Rate
1.21
DSCR
$1,566
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,566 income − $1,457 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,175
Downpayment
20%
$33,500
Closing costs
1%
$1,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,566
Total Expenses
$1,457
Mortgage P&I
58%
$901
Property Taxes
6%
$90
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0