Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.69% first-year return on $34,650 initial cash invested.
7.69%
Cash On Cash
8.82%
Cap Rate
1.35
DSCR
$1,820
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $1,598 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,820
Total Expenses
$1,598
Mortgage P&I
49%
$900
Property Taxes
9%
$167
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0