Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.99% first-year return on $34,923 initial cash invested.
2.99%
Cash On Cash
7.77%
Cap Rate
1.19
DSCR
$1,719
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,719 income − $1,632 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,923
Downpayment
20%
$33,260
Closing costs
1%
$1,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,719
Total Expenses
$1,632
Mortgage P&I
53%
$904
Property Taxes
13%
$222
Home Insurance
3%
$59
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0