Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.94% first-year return on $35,700 initial cash invested.
0.94%
Cash On Cash
7.08%
Cap Rate
1.11
DSCR
$1,410
Rent
$28
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
$1,410
Total Expenses
$1,382
Mortgage P&I
64%
$905
Property Taxes
4%
$51
Home Insurance
4%
$60
PManagement
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0