Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.7% first-year return on $32,718 initial cash invested.
0.7%
Cash On Cash
7.09%
Cap Rate
1.11
DSCR
$1,393
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,718
Downpayment
20%
$31,160
Closing costs
1%
$1,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,393
Total Expenses
$1,374
Mortgage P&I
60%
$831
Property Taxes
9%
$124
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0