Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.89% first-year return on $34,230 initial cash invested.
1.89%
Cash On Cash
7.52%
Cap Rate
1.15
DSCR
$1,583
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,583 income − $1,529 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,583
Total Expenses
$1,529
Mortgage P&I
56%
$888
Property Taxes
11%
$172
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0