Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.18% first-year return on $34,482 initial cash invested.
8.18%
Cash On Cash
9.01%
Cap Rate
1.41
DSCR
$2,524
Rent
$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $2,289 expenses = $235 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,482
Downpayment
20%
$32,840
Closing costs
1%
$1,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,524
Total Expenses
$2,289
Mortgage P&I
35%
$872
Property Taxes
28%
$705
Home Insurance
2%
$57
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0