Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.44% first-year return on $34,587 initial cash invested.
4.44%
Cash On Cash
7.95%
Cap Rate
1.24
DSCR
$1,696
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,696 income − $1,568 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,587
Downpayment
20%
$32,940
Closing costs
1%
$1,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,696
Total Expenses
$1,568
Mortgage P&I
52%
$878
Property Taxes
11%
$190
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0