Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.75% first-year return on $34,440 initial cash invested.
5.75%
Cash On Cash
8.21%
Cap Rate
1.27
DSCR
$1,533
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,368 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$1,368
Mortgage P&I
57%
$880
Property Taxes
2%
$32
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0