Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.84% first-year return on $35,175 initial cash invested.
8.84%
Cash On Cash
8.77%
Cap Rate
1.41
DSCR
$1,887
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,887
Total Expenses
$1,628
Mortgage P&I
46%
$871
Property Taxes
11%
$208
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0