Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.56% first-year return on $34,755 initial cash invested.
5.56%
Cash On Cash
8.27%
Cap Rate
1.29
DSCR
$1,950
Rent
$161
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
$1,950
Total Expenses
$1,789
Mortgage P&I
45%
$881
Property Taxes
18%
$342
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0