Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.64% first-year return on $35,469 initial cash invested.
2.64%
Cash On Cash
7.6%
Cap Rate
1.18
DSCR
$1,715
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,715
Total Expenses
$1,637
Mortgage P&I
53%
$905
Property Taxes
13%
$224
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0