Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.39% first-year return on $34,650 initial cash invested.
3.39%
Cash On Cash
7.29%
Cap Rate
1.23
DSCR
$1,765
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,765
Total Expenses
$1,667
Mortgage P&I
46%
$817
Property Taxes
19%
$334
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0