Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.16% first-year return on $34,650 initial cash invested.
5.16%
Cash On Cash
8.19%
Cap Rate
1.26
DSCR
$1,661
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $1,512 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,661
Total Expenses
$1,512
Mortgage P&I
54%
$894
Property Taxes
8%
$128
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0