Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.43% first-year return on $34,230 initial cash invested.
9.43%
Cash On Cash
8.67%
Cap Rate
1.42
DSCR
$1,622
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $1,353 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,622
Total Expenses
$1,353
Mortgage P&I
51%
$828
Property Taxes
3%
$47
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0