Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.58% first-year return on $34,944 initial cash invested.
2.58%
Cash On Cash
7.75%
Cap Rate
1.18
DSCR
$1,819
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $1,744 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,944
Downpayment
20%
$33,280
Closing costs
1%
$1,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$1,744
Mortgage P&I
50%
$909
Property Taxes
17%
$302
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0