Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.98% first-year return on $34,965 initial cash invested.
4.98%
Cash On Cash
8.01%
Cap Rate
1.26
DSCR
$1,640
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $1,495 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,640
Total Expenses
$1,495
Mortgage P&I
54%
$885
Property Taxes
8%
$132
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0