Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.93% first-year return on $34,818 initial cash invested.
8.93%
Cash On Cash
9.29%
Cap Rate
1.38
DSCR
$1,858
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,599 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,818
Downpayment
20%
$33,160
Closing costs
1%
$1,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,858
Total Expenses
$1,599
Mortgage P&I
50%
$932
Property Taxes
7%
$124
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0