Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.15% first-year return on $34,335 initial cash invested.
3.15%
Cash On Cash
7.92%
Cap Rate
1.21
DSCR
$1,949
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $1,859 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,335
Downpayment
20%
$32,700
Closing costs
1%
$1,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$1,859
Mortgage P&I
46%
$892
Property Taxes
21%
$404
Home Insurance
3%
$57
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0