Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.7% first-year return on $33,495 initial cash invested.
5.7%
Cash On Cash
7.88%
Cap Rate
1.28
DSCR
$1,404
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,404 income − $1,245 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,495
Downpayment
20%
$31,900
Closing costs
1%
$1,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,404
Total Expenses
$1,245
Mortgage P&I
58%
$819
Property Taxes
0%
$6
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0