Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.84% first-year return on $34,482 initial cash invested.
1.84%
Cash On Cash
7.38%
Cap Rate
1.14
DSCR
$1,406
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $1,353 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,482
Downpayment
20%
$32,840
Closing costs
1%
$1,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,406
Total Expenses
$1,353
Mortgage P&I
63%
$887
Property Taxes
4%
$50
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0