Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.3% first-year return on $34,650 initial cash invested.
5.3%
Cash On Cash
8.1%
Cap Rate
1.27
DSCR
$1,668
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,668 income − $1,515 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,668
Total Expenses
$1,515
Mortgage P&I
53%
$878
Property Taxes
9%
$146
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0