Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.86% first-year return on $34,608 initial cash invested.
5.86%
Cash On Cash
8.28%
Cap Rate
1.29
DSCR
$1,677
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,508 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,608
Downpayment
20%
$32,960
Closing costs
1%
$1,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,508
Mortgage P&I
53%
$884
Property Taxes
8%
$129
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0