Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.29% first-year return on $34,524 initial cash invested.
2.29%
Cash On Cash
7.08%
Cap Rate
1.17
DSCR
$1,527
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $1,461 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,524
Downpayment
20%
$32,880
Closing costs
1%
$1,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$1,461
Mortgage P&I
54%
$828
Property Taxes
8%
$122
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0