Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.84% first-year return on $34,650 initial cash invested.
1.84%
Cash On Cash
7.03%
Cap Rate
1.14
DSCR
$1,331
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,331 income − $1,278 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,331
Total Expenses
$1,278
Mortgage P&I
64%
$846
Property Taxes
2%
$27
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0