Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.87% first-year return on $34,692 initial cash invested.
2.87%
Cash On Cash
7.75%
Cap Rate
1.17
DSCR
$1,492
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,492 income − $1,409 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,692
Downpayment
20%
$33,040
Closing costs
1%
$1,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,492
Total Expenses
$1,409
Mortgage P&I
61%
$909
Property Taxes
3%
$50
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0