Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.68% first-year return on $34,650 initial cash invested.
5.68%
Cash On Cash
8.13%
Cap Rate
1.28
DSCR
$1,574
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,574
Total Expenses
$1,410
Mortgage P&I
56%
$875
Property Taxes
4%
$68
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0