Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.64% first-year return on $33,138 initial cash invested.
2.64%
Cash On Cash
7.6%
Cap Rate
1.17
DSCR
$1,477
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $1,404 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,138
Downpayment
20%
$31,560
Closing costs
1%
$1,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,477
Total Expenses
$1,404
Mortgage P&I
58%
$852
Property Taxes
8%
$111
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0