Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.52% first-year return on $34,650 initial cash invested.
1.52%
Cash On Cash
7.29%
Cap Rate
1.14
DSCR
$1,620
Rent
$44
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,620
Total Expenses
$1,576
Mortgage P&I
54%
$878
Property Taxes
14%
$219
Home Insurance
4%
$58
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...