Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.85% first-year return on $34,482 initial cash invested.
2.85%
Cash On Cash
7.53%
Cap Rate
1.22
DSCR
$2,041
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $1,959 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,482
Downpayment
20%
$32,840
Closing costs
1%
$1,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$1,959
Mortgage P&I
42%
$847
Property Taxes
25%
$510
Home Insurance
3%
$59
HOA
1%
$13
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0