Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.13% first-year return on $35,679 initial cash invested.
0.13%
Cash On Cash
6.97%
Cap Rate
1.1
DSCR
$1,688
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,684 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,688
Total Expenses
$1,684
Mortgage P&I
53%
$899
Property Taxes
17%
$287
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0