Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.61% first-year return on $34,902 initial cash invested.
3.61%
Cash On Cash
7.43%
Cap Rate
1.21
DSCR
$1,462
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,462 income − $1,357 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,902
Downpayment
20%
$33,240
Closing costs
1%
$1,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,462
Total Expenses
$1,357
Mortgage P&I
58%
$851
Property Taxes
5%
$67
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0