Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.91% first-year return on $34,608 initial cash invested.
8.91%
Cash On Cash
8.96%
Cap Rate
1.39
DSCR
$1,699
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $1,442 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,608
Downpayment
20%
$32,960
Closing costs
1%
$1,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,699
Total Expenses
$1,442
Mortgage P&I
52%
$888
Property Taxes
4%
$60
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0