Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.69% first-year return on $33,012 initial cash invested.
4.69%
Cash On Cash
8.04%
Cap Rate
1.25
DSCR
$1,627
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,627 income − $1,498 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,627
Total Expenses
$1,498
Mortgage P&I
52%
$843
Property Taxes
11%
$178
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0