Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.51% first-year return on $34,440 initial cash invested.
5.51%
Cash On Cash
7.76%
Cap Rate
1.31
DSCR
$1,814
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$1,656
Mortgage P&I
45%
$812
Property Taxes
16%
$282
Home Insurance
3%
$57
HOA
2%
$33
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0