Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.31% first-year return on $34,818 initial cash invested.
5.31%
Cash On Cash
8.19%
Cap Rate
1.28
DSCR
$1,900
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $1,746 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,746
Mortgage P&I
46%
$882
Property Taxes
17%
$324
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0