Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.58% first-year return on $35,259 initial cash invested.
5.58%
Cash On Cash
7.84%
Cap Rate
1.29
DSCR
$1,604
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $1,440 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,259
Downpayment
20%
$33,580
Closing costs
1%
$1,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,604
Total Expenses
$1,440
Mortgage P&I
53%
$853
Property Taxes
9%
$150
Home Insurance
1%
$21
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0