Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6% first-year return on $33,600 initial cash invested.
6%
Cash On Cash
7.9%
Cap Rate
1.3
DSCR
$1,471
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $1,303 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,471
Total Expenses
$1,303
Mortgage P&I
55%
$811
Property Taxes
4%
$53
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0