Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.42% first-year return on $34,671 initial cash invested.
0.42%
Cash On Cash
6.75%
Cap Rate
1.09
DSCR
$1,259
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,259 income − $1,247 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,671
Downpayment
20%
$33,020
Closing costs
1%
$1,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,259
Total Expenses
$1,247
Mortgage P&I
68%
$854
Property Taxes
1%
$11
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0