Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.14% first-year return on $35,868 initial cash invested.
3.14%
Cash On Cash
7.68%
Cap Rate
1.18
DSCR
$1,506
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $1,412 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,868
Downpayment
20%
$34,160
Closing costs
1%
$1,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,506
Total Expenses
$1,412
Mortgage P&I
61%
$924
Property Taxes
3%
$41
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0