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 $33,600 initial cash invested.
1.36%
Cash On Cash
7.43%
Cap Rate
1.16
DSCR
$2,032
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,032
Total Expenses
$1,994
Mortgage P&I
42%
$851
Property Taxes
27%
$558
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0