Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.39% first-year return on $34,020 initial cash invested.
0.39%
Cash On Cash
6.91%
Cap Rate
1.09
DSCR
$1,372
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,372 income − $1,361 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,020
Downpayment
20%
$32,400
Closing costs
1%
$1,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,372
Total Expenses
$1,361
Mortgage P&I
62%
$853
Property Taxes
7%
$91
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0