Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.23% first-year return on $34,230 initial cash invested.
1.23%
Cash On Cash
7.51%
Cap Rate
1.12
DSCR
$1,509
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,509 income − $1,474 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,509
Total Expenses
$1,474
Mortgage P&I
60%
$910
Property Taxes
8%
$115
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$91
Maintenance
5%
$75
Other
0%
$0