Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.59% first-year return on $33,369 initial cash invested.
7.59%
Cash On Cash
8.83%
Cap Rate
1.33
DSCR
$1,642
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $1,431 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,369
Downpayment
20%
$31,780
Closing costs
1%
$1,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,642
Total Expenses
$1,431
Mortgage P&I
53%
$876
Property Taxes
3%
$48
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0