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 $35,616 initial cash invested.
0.94%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$1,659
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,631 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,616
Downpayment
20%
$33,920
Closing costs
1%
$1,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,659
Total Expenses
$1,631
Mortgage P&I
54%
$897
Property Taxes
15%
$241
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0