Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.29% first-year return on $33,600 initial cash invested.
8.29%
Cash On Cash
8.79%
Cap Rate
1.38
DSCR
$1,801
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,801 income − $1,569 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,801
Total Expenses
$1,569
Mortgage P&I
47%
$850
Property Taxes
11%
$195
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0