Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.84% first-year return on $35,679 initial cash invested.
4.84%
Cash On Cash
8.08%
Cap Rate
1.25
DSCR
$1,766
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,766 income − $1,622 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,766
Total Expenses
$1,622
Mortgage P&I
52%
$912
Property Taxes
11%
$191
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0