Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.56% first-year return on $34,713 initial cash invested.
2.56%
Cash On Cash
7.3%
Cap Rate
1.2
DSCR
$1,846
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,713
Downpayment
20%
$33,060
Closing costs
1%
$1,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,846
Total Expenses
$1,772
Mortgage P&I
45%
$839
Property Taxes
21%
$388
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0