Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.36% first-year return on $34,629 initial cash invested.
3.36%
Cash On Cash
7.71%
Cap Rate
1.21
DSCR
$1,690
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,593
Mortgage P&I
52%
$879
Property Taxes
13%
$218
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0