Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.53% first-year return on $33,285 initial cash invested.
6.53%
Cash On Cash
8.39%
Cap Rate
1.31
DSCR
$1,599
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,599 income − $1,418 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,285
Downpayment
20%
$31,700
Closing costs
1%
$1,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,599
Total Expenses
$1,418
Mortgage P&I
53%
$847
Property Taxes
6%
$99
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0