Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.63% first-year return on $35,343 initial cash invested.
1.63%
Cash On Cash
6.88%
Cap Rate
1.16
DSCR
$1,770
Rent
$48
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,343
Downpayment
20%
$33,660
Closing costs
1%
$1,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$1,722
Mortgage P&I
47%
$829
Property Taxes
21%
$374
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0