Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.57% first-year return on $33,579 initial cash invested.
4.57%
Cash On Cash
7.88%
Cap Rate
1.24
DSCR
$1,519
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,519 income − $1,391 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,519
Total Expenses
$1,391
Mortgage P&I
56%
$846
Property Taxes
6%
$94
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0