Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.41% first-year return on $35,322 initial cash invested.
2.41%
Cash On Cash
7.61%
Cap Rate
1.17
DSCR
$1,622
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $1,551 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,322
Downpayment
20%
$33,640
Closing costs
1%
$1,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,622
Total Expenses
$1,551
Mortgage P&I
56%
$915
Property Taxes
9%
$154
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0