Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.25% first-year return on $34,650 initial cash invested.
1.25%
Cash On Cash
7.21%
Cap Rate
1.12
DSCR
$1,442
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,442 income − $1,406 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,442
Total Expenses
$1,406
Mortgage P&I
61%
$884
Property Taxes
6%
$89
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0