Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.95% first-year return on $35,091 initial cash invested.
5.95%
Cash On Cash
8.35%
Cap Rate
1.29
DSCR
$1,700
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $1,526 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,091
Downpayment
20%
$33,420
Closing costs
1%
$1,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,526
Mortgage P&I
53%
$904
Property Taxes
7%
$120
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0