Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.43% first-year return on $33,600 initial cash invested.
6.43%
Cash On Cash
8.3%
Cap Rate
1.31
DSCR
$1,699
Rent
$180
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
6.9%
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
$1,699
Total Expenses
$1,519
Mortgage P&I
50%
$842
Property Taxes
11%
$179
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0