Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.88% first-year return on $34,965 initial cash invested.
9.88%
Cash On Cash
8.52%
Cap Rate
1.46
DSCR
$1,692
Rent
$288
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,965
Downpayment
20%
$33,300
Closing costs
1%
$1,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,692
Total Expenses
$1,404
Mortgage P&I
48%
$809
Property Taxes
6%
$96
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0