Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.36% first-year return on $33,936 initial cash invested.
6.36%
Cash On Cash
8.72%
Cap Rate
1.3
DSCR
$1,811
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $1,631 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,936
Downpayment
20%
$32,320
Closing costs
1%
$1,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,811
Total Expenses
$1,631
Mortgage P&I
50%
$903
Property Taxes
11%
$198
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0