Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.85% first-year return on $34,293 initial cash invested.
1.85%
Cash On Cash
7.46%
Cap Rate
1.14
DSCR
$1,441
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,441 income − $1,388 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,293
Downpayment
20%
$32,660
Closing costs
1%
$1,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,441
Total Expenses
$1,388
Mortgage P&I
62%
$890
Property Taxes
6%
$82
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0