Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.78% first-year return on $34,566 initial cash invested.
7.78%
Cash On Cash
8.77%
Cap Rate
1.34
DSCR
$1,685
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $1,461 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,566
Downpayment
20%
$32,920
Closing costs
1%
$1,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,685
Total Expenses
$1,461
Mortgage P&I
53%
$895
Property Taxes
4%
$69
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0