Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.65% first-year return on $33,390 initial cash invested.
7.65%
Cash On Cash
8.89%
Cap Rate
1.33
DSCR
$1,581
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $1,368 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,581
Total Expenses
$1,368
Mortgage P&I
56%
$886
Property Taxes
1%
$15
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0