Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.38% first-year return on $34,314 initial cash invested.
0.38%
Cash On Cash
6.92%
Cap Rate
1.09
DSCR
$1,302
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,302 income − $1,291 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,314
Downpayment
20%
$32,680
Closing costs
1%
$1,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,302
Total Expenses
$1,291
Mortgage P&I
67%
$866
Property Taxes
2%
$29
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0