Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.36% first-year return on $33,474 initial cash invested.
1.36%
Cash On Cash
7.31%
Cap Rate
1.14
DSCR
$1,560
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,522 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,522
Mortgage P&I
55%
$855
Property Taxes
13%
$205
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0