Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.96% first-year return on $34,650 initial cash invested.
6.96%
Cash On Cash
8.33%
Cap Rate
1.35
DSCR
$1,883
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $1,682 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,883
Total Expenses
$1,682
Mortgage P&I
45%
$851
Property Taxes
15%
$284
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0