Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.38% first-year return on $35,679 initial cash invested.
1.38%
Cash On Cash
7.29%
Cap Rate
1.13
DSCR
$1,500
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $1,459 expenses = $41 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
$1,500
Total Expenses
$1,459
Mortgage P&I
61%
$916
Property Taxes
6%
$93
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0