Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.28% first-year return on $34,650 initial cash invested.
1.28%
Cash On Cash
7.32%
Cap Rate
1.12
DSCR
$1,410
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,410 income − $1,373 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,410
Total Expenses
$1,373
Mortgage P&I
64%
$900
Property Taxes
3%
$49
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0