Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.8% first-year return on $34,419 initial cash invested.
3.8%
Cash On Cash
7.75%
Cap Rate
1.21
DSCR
$1,538
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $1,429 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,538
Total Expenses
$1,429
Mortgage P&I
57%
$872
Property Taxes
7%
$100
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0