Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.19% first-year return on $34,314 initial cash invested.
6.19%
Cash On Cash
8.64%
Cap Rate
1.29
DSCR
$1,781
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,781 income − $1,604 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,314
Downpayment
20%
$32,680
Closing costs
1%
$1,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,781
Total Expenses
$1,604
Mortgage P&I
51%
$910
Property Taxes
10%
$173
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0