Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.36% first-year return on $34,923 initial cash invested.
6.36%
Cash On Cash
7.96%
Cap Rate
1.31
DSCR
$1,486
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $1,301 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,923
Downpayment
20%
$33,260
Closing costs
1%
$1,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,486
Total Expenses
$1,301
Mortgage P&I
57%
$844
Property Taxes
1%
$11
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0