Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.73% first-year return on $34,545 initial cash invested.
5.73%
Cash On Cash
7.83%
Cap Rate
1.29
DSCR
$1,454
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,454 income − $1,289 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,545
Downpayment
20%
$32,900
Closing costs
1%
$1,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,454
Total Expenses
$1,289
Mortgage P&I
57%
$835
Property Taxes
1%
$18
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0