Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.99% first-year return on $34,650 initial cash invested.
5.99%
Cash On Cash
8.47%
Cap Rate
1.33
DSCR
$2,272
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,099 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,272
Total Expenses
$2,099
Mortgage P&I
39%
$877
Property Taxes
25%
$573
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0