Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.22% first-year return on $34,944 initial cash invested.
4.22%
Cash On Cash
7.75%
Cap Rate
1.23
DSCR
$1,557
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $1,434 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,944
Downpayment
20%
$33,280
Closing costs
1%
$1,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,557
Total Expenses
$1,434
Mortgage P&I
56%
$874
Property Taxes
6%
$90
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0