Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.32% first-year return on $34,356 initial cash invested.
6.32%
Cash On Cash
8.03%
Cap Rate
1.31
DSCR
$1,527
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $1,346 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,356
Downpayment
20%
$32,720
Closing costs
1%
$1,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,527
Total Expenses
$1,346
Mortgage P&I
55%
$838
Property Taxes
3%
$52
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0