Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.44% first-year return on $34,923 initial cash invested.
1.44%
Cash On Cash
7.04%
Cap Rate
1.16
DSCR
$1,779
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $1,737 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,923
Downpayment
20%
$33,260
Closing costs
1%
$1,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$1,737
Mortgage P&I
47%
$844
Property Taxes
21%
$381
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0