Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.6% first-year return on $34,650 initial cash invested.
3.6%
Cash On Cash
7.44%
Cap Rate
1.21
DSCR
$1,472
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,472 income − $1,368 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,472
Total Expenses
$1,368
Mortgage P&I
57%
$845
Property Taxes
6%
$82
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0