Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.78% first-year return on $34,062 initial cash invested.
5.78%
Cash On Cash
8.32%
Cap Rate
1.27
DSCR
$1,566
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,566 income − $1,402 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,566
Total Expenses
$1,402
Mortgage P&I
56%
$882
Property Taxes
4%
$67
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0