Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.18% first-year return on $35,700 initial cash invested.
1.18%
Cash On Cash
7.14%
Cap Rate
1.12
DSCR
$1,420
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,420
Total Expenses
$1,385
Mortgage P&I
64%
$905
Property Taxes
4%
$51
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0