Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.65% first-year return on $33,999 initial cash invested.
2.65%
Cash On Cash
7.42%
Cap Rate
1.17
DSCR
$1,435
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,999
Downpayment
20%
$32,380
Closing costs
1%
$1,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,435
Total Expenses
$1,360
Mortgage P&I
60%
$854
Property Taxes
5%
$72
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0