Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.15% first-year return on $34,692 initial cash invested.
3.15%
Cash On Cash
7.73%
Cap Rate
1.22
DSCR
$2,037
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $1,946 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,692
Downpayment
20%
$33,040
Closing costs
1%
$1,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,037
Total Expenses
$1,946
Mortgage P&I
43%
$871
Property Taxes
23%
$468
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0