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 $34,629 initial cash invested.
5.16%
Cash On Cash
8.13%
Cap Rate
1.26
DSCR
$1,658
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $1,509 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,658
Total Expenses
$1,509
Mortgage P&I
53%
$885
Property Taxes
8%
$135
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0