Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.61% first-year return on $33,390 initial cash invested.
6.61%
Cash On Cash
8.34%
Cap Rate
1.31
DSCR
$1,500
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,316
Mortgage P&I
56%
$846
Property Taxes
2%
$24
Home Insurance
4%
$56
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0