Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.2% first-year return on $34,062 initial cash invested.
1.2%
Cash On Cash
7.07%
Cap Rate
1.12
DSCR
$1,401
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,401
Total Expenses
$1,367
Mortgage P&I
61%
$852
Property Taxes
7%
$93
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0