Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.39% first-year return on $33,579 initial cash invested.
3.39%
Cash On Cash
7.74%
Cap Rate
1.21
DSCR
$1,685
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $1,590 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,685
Total Expenses
$1,590
Mortgage P&I
51%
$853
Property Taxes
14%
$244
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0