Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.35% first-year return on $34,650 initial cash invested.
9.35%
Cash On Cash
8.96%
Cap Rate
1.4
DSCR
$1,680
Rent
$270
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
$1,680
Total Expenses
$1,410
Mortgage P&I
52%
$878
Property Taxes
2%
$37
Home Insurance
3%
$58
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0