Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.45% first-year return on $34,734 initial cash invested.
0.45%
Cash On Cash
6.67%
Cap Rate
1.12
DSCR
$1,732
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,734
Downpayment
20%
$33,080
Closing costs
1%
$1,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$1,719
Mortgage P&I
47%
$820
Property Taxes
22%
$389
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0