Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.11% first-year return on $35,826 initial cash invested.
8.11%
Cash On Cash
8.29%
Cap Rate
1.39
DSCR
$1,797
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,826
Downpayment
20%
$34,120
Closing costs
1%
$1,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,797
Total Expenses
$1,555
Mortgage P&I
47%
$847
Property Taxes
10%
$175
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0