Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.73% first-year return on $34,650 initial cash invested.
0.73%
Cash On Cash
7.16%
Cap Rate
1.1
DSCR
$1,383
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,383 income − $1,362 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,383
Total Expenses
$1,362
Mortgage P&I
65%
$895
Property Taxes
4%
$50
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0