Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.63% first-year return on $33,894 initial cash invested.
9.63%
Cash On Cash
8.74%
Cap Rate
1.43
DSCR
$1,606
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,894
Downpayment
20%
$32,280
Closing costs
1%
$1,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,606
Total Expenses
$1,334
Mortgage P&I
51%
$823
Property Taxes
1%
$12
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0