Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.49% first-year return on $35,028 initial cash invested.
3.49%
Cash On Cash
7.36%
Cap Rate
1.22
DSCR
$1,603
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,028
Downpayment
20%
$33,360
Closing costs
1%
$1,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,603
Total Expenses
$1,501
Mortgage P&I
52%
$841
Property Taxes
13%
$204
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0