Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.93% first-year return on $34,377 initial cash invested.
2.93%
Cash On Cash
7.76%
Cap Rate
1.18
DSCR
$1,551
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,551 income − $1,467 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,377
Downpayment
20%
$32,740
Closing costs
1%
$1,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,551
Total Expenses
$1,467
Mortgage P&I
58%
$896
Property Taxes
6%
$99
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0