Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.97% first-year return on $33,453 initial cash invested.
8.97%
Cash On Cash
8.82%
Cap Rate
1.4
DSCR
$1,711
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,711 income − $1,461 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,453
Downpayment
20%
$31,860
Closing costs
1%
$1,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,711
Total Expenses
$1,461
Mortgage P&I
49%
$835
Property Taxes
5%
$89
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0