Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.12% first-year return on $34,650 initial cash invested.
4.12%
Cash On Cash
7.95%
Cap Rate
1.23
DSCR
$1,631
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,631 income − $1,512 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,631
Total Expenses
$1,512
Mortgage P&I
55%
$892
Property Taxes
8%
$137
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0