Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.8% first-year return on $34,650 initial cash invested.
1.8%
Cash On Cash
7.83%
Cap Rate
1.16
DSCR
$1,914
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $1,862 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,914
Total Expenses
$1,862
Mortgage P&I
48%
$928
Property Taxes
20%
$378
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0