Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.47% first-year return on $35,700 initial cash invested.
12.47%
Cash On Cash
9.4%
Cap Rate
1.54
DSCR
$1,942
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $1,571 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,942
Total Expenses
$1,571
Mortgage P&I
44%
$863
Property Taxes
10%
$196
Home Insurance
0%
$7
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0