Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.33% first-year return on $34,881 initial cash invested.
8.33%
Cash On Cash
8.73%
Cap Rate
1.38
DSCR
$1,752
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $1,510 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,752
Total Expenses
$1,510
Mortgage P&I
50%
$879
Property Taxes
6%
$104
Home Insurance
4%
$71
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0