Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.17% first-year return on $34,881 initial cash invested.
0.17%
Cash On Cash
7.11%
Cap Rate
1.1
DSCR
$1,667
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,667 income − $1,662 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,667
Total Expenses
$1,662
Mortgage P&I
54%
$896
Property Taxes
17%
$275
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0