Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.23% first-year return on $34,650 initial cash invested.
4.23%
Cash On Cash
7.85%
Cap Rate
1.23
DSCR
$1,606
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,606
Total Expenses
$1,484
Mortgage P&I
55%
$877
Property Taxes
8%
$132
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0