Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.23% first-year return on $35,700 initial cash invested.
3.23%
Cash On Cash
7.69%
Cap Rate
1.2
DSCR
$1,771
Rent
$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,771 income − $1,675 expenses = $96 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,771
Total Expenses
$1,675
Mortgage P&I
51%
$905
Property Taxes
14%
$249
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0