Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.65% first-year return on $35,679 initial cash invested.
16.65%
Cash On Cash
10.83%
Cap Rate
1.65
DSCR
$2,228
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $1,733 expenses = $495 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
$2,228
Total Expenses
$1,733
Mortgage P&I
42%
$927
Property Taxes
8%
$167
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0