Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.76% first-year return on $33,915 initial cash invested.
2.76%
Cash On Cash
7.43%
Cap Rate
1.18
DSCR
$1,495
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,495 income − $1,417 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,915
Downpayment
20%
$32,300
Closing costs
1%
$1,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,495
Total Expenses
$1,417
Mortgage P&I
57%
$847
Property Taxes
8%
$122
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0