Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.19% first-year return on $33,999 initial cash invested.
5.19%
Cash On Cash
8.04%
Cap Rate
1.26
DSCR
$1,512
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,512 income − $1,365 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,999
Downpayment
20%
$32,380
Closing costs
1%
$1,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,512
Total Expenses
$1,365
Mortgage P&I
57%
$862
Property Taxes
3%
$39
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0