Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.29% first-year return on $34,356 initial cash invested.
9.29%
Cash On Cash
8.97%
Cap Rate
1.42
DSCR
$1,940
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,356
Downpayment
20%
$32,720
Closing costs
1%
$1,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,674
Mortgage P&I
44%
$860
Property Taxes
13%
$254
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0