Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.8% first-year return on $34,629 initial cash invested.
1.8%
Cash On Cash
7.08%
Cap Rate
1.16
DSCR
$1,671
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,671 income − $1,619 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,671
Total Expenses
$1,619
Mortgage P&I
50%
$837
Property Taxes
17%
$289
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0