Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.15% first-year return on $34,755 initial cash invested.
7.15%
Cash On Cash
8.61%
Cap Rate
1.35
DSCR
$2,010
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,755
Downpayment
20%
$33,100
Closing costs
1%
$1,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,803
Mortgage P&I
44%
$881
Property Taxes
17%
$342
Home Insurance
3%
$58
PManagement
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0