Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.37% first-year return on $34,251 initial cash invested.
1.37%
Cash On Cash
7.79%
Cap Rate
1.13
DSCR
$1,593
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,593 income − $1,554 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,251
Downpayment
20%
$32,620
Closing costs
1%
$1,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,593
Total Expenses
$1,554
Mortgage P&I
59%
$940
Property Taxes
10%
$157
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0