Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.4% first-year return on $34,377 initial cash invested.
7.4%
Cash On Cash
8.8%
Cap Rate
1.33
DSCR
$1,787
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $1,575 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,377
Downpayment
20%
$32,740
Closing costs
1%
$1,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$1,575
Mortgage P&I
50%
$899
Property Taxes
8%
$149
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0