Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.08% first-year return on $34,629 initial cash invested.
3.08%
Cash On Cash
7.84%
Cap Rate
1.19
DSCR
$1,596
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $1,507 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,596
Total Expenses
$1,507
Mortgage P&I
57%
$908
Property Taxes
8%
$125
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0