Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.43% first-year return on $34,293 initial cash invested.
1.43%
Cash On Cash
7.36%
Cap Rate
1.14
DSCR
$1,598
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,293
Downpayment
20%
$32,660
Closing costs
1%
$1,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,598
Total Expenses
$1,557
Mortgage P&I
55%
$880
Property Taxes
13%
$203
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0