Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.05% first-year return on $34,125 initial cash invested.
1.05%
Cash On Cash
7.33%
Cap Rate
1.12
DSCR
$1,453
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,453 income − $1,423 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,125
Downpayment
20%
$32,500
Closing costs
1%
$1,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,453
Total Expenses
$1,423
Mortgage P&I
61%
$890
Property Taxes
7%
$97
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0