Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.24% first-year return on $35,406 initial cash invested.
2.24%
Cash On Cash
7.28%
Cap Rate
1.15
DSCR
$1,419
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,419 income − $1,353 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,406
Downpayment
20%
$33,720
Closing costs
1%
$1,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,419
Total Expenses
$1,353
Mortgage P&I
62%
$886
Property Taxes
3%
$38
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0