Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.33% first-year return on $34,923 initial cash invested.
3.33%
Cash On Cash
7.35%
Cap Rate
1.2
DSCR
$1,406
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,406
Total Expenses
$1,309
Mortgage P&I
61%
$851
Property Taxes
3%
$37
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0