Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.22% first-year return on $34,062 initial cash invested.
2.22%
Cash On Cash
7.39%
Cap Rate
1.16
DSCR
$1,432
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,432
Total Expenses
$1,369
Mortgage P&I
60%
$864
Property Taxes
5%
$66
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0