Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.28% first-year return on $33,075 initial cash invested.
6.28%
Cash On Cash
8.39%
Cap Rate
1.32
DSCR
$1,857
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $1,684 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,075
Downpayment
20%
$31,500
Closing costs
1%
$1,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,857
Total Expenses
$1,684
Mortgage P&I
45%
$835
Property Taxes
17%
$310
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0