Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.68% first-year return on $33,579 initial cash invested.
8.68%
Cash On Cash
8.35%
Cap Rate
1.41
DSCR
$1,639
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,639 income − $1,396 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,639
Total Expenses
$1,396
Mortgage P&I
48%
$788
Property Taxes
8%
$126
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0