Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8% first-year return on $35,679 initial cash invested.
8%
Cash On Cash
8.88%
Cap Rate
1.36
DSCR
$1,838
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,838 income − $1,600 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,838
Total Expenses
$1,600
Mortgage P&I
50%
$927
Property Taxes
7%
$122
Home Insurance
3%
$60
HOA
1%
$13
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0