Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.79% first-year return on $34,545 initial cash invested.
4.79%
Cash On Cash
7.97%
Cap Rate
1.25
DSCR
$1,540
Rent
$138
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
$34,545
Downpayment
20%
$32,900
Closing costs
1%
$1,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,402
Mortgage P&I
57%
$877
Property Taxes
3%
$51
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0