Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.31% first-year return on $34,650 initial cash invested.
0.31%
Cash On Cash
6.99%
Cap Rate
1.09
DSCR
$1,432
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,432 income − $1,423 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,432
Total Expenses
$1,423
Mortgage P&I
61%
$880
Property Taxes
8%
$112
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0