Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.58% first-year return on $32,676 initial cash invested.
1.58%
Cash On Cash
7.1%
Cap Rate
1.14
DSCR
$1,361
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,361 income − $1,318 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,676
Downpayment
20%
$31,120
Closing costs
1%
$1,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,361
Total Expenses
$1,318
Mortgage P&I
59%
$809
Property Taxes
7%
$99
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0