Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.39% first-year return on $34,611 initial cash invested.
2.39%
Cash On Cash
7.42%
Cap Rate
1.19
DSCR
$1,911
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $1,842 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,611
Downpayment
20%
$32,963
Closing costs
1%
$1,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$1,842
Mortgage P&I
45%
$854
Property Taxes
23%
$432
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0