Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.36% first-year return on $34,461 initial cash invested.
8.36%
Cash On Cash
8.84%
Cap Rate
1.38
DSCR
$1,803
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $1,563 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,461
Downpayment
20%
$32,820
Closing costs
1%
$1,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,803
Total Expenses
$1,563
Mortgage P&I
49%
$879
Property Taxes
9%
$164
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0