Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.68% first-year return on $34,965 initial cash invested.
1.68%
Cash On Cash
7.19%
Cap Rate
1.14
DSCR
$1,447
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,965
Downpayment
20%
$33,300
Closing costs
1%
$1,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,447
Total Expenses
$1,398
Mortgage P&I
61%
$877
Property Taxes
6%
$86
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0