Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.4% first-year return on $34,503 initial cash invested.
2.4%
Cash On Cash
7.52%
Cap Rate
1.18
DSCR
$1,756
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $1,687 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,503
Downpayment
20%
$32,860
Closing costs
1%
$1,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,756
Total Expenses
$1,687
Mortgage P&I
50%
$872
Property Taxes
17%
$292
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0