Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.69% first-year return on $33,999 initial cash invested.
7.69%
Cash On Cash
9.08%
Cap Rate
1.34
DSCR
$1,844
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $1,626 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,999
Downpayment
20%
$32,380
Closing costs
1%
$1,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,844
Total Expenses
$1,626
Mortgage P&I
50%
$915
Property Taxes
9%
$174
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0