Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.79% first-year return on $34,818 initial cash invested.
9.79%
Cash On Cash
9.24%
Cap Rate
1.41
DSCR
$1,730
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $1,446 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,446
Mortgage P&I
52%
$907
Property Taxes
1%
$15
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0