Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.77% first-year return on $34,545 initial cash invested.
5.77%
Cash On Cash
8.07%
Cap Rate
1.28
DSCR
$1,521
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,521 income − $1,355 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,545
Downpayment
20%
$32,900
Closing costs
1%
$1,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,521
Total Expenses
$1,355
Mortgage P&I
57%
$864
Property Taxes
3%
$38
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0