Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.75% first-year return on $34,818 initial cash invested.
8.75%
Cash On Cash
8.59%
Cap Rate
1.4
DSCR
$1,722
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $1,468 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,722
Total Expenses
$1,468
Mortgage P&I
49%
$847
Property Taxes
7%
$114
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0