Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.94% first-year return on $34,650 initial cash invested.
8.94%
Cash On Cash
8.69%
Cap Rate
1.41
DSCR
$1,834
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,576 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,834
Total Expenses
$1,576
Mortgage P&I
46%
$845
Property Taxes
11%
$196
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0