Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.9% first-year return on $33,327 initial cash invested.
4.9%
Cash On Cash
7.76%
Cap Rate
1.27
DSCR
$1,673
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,327
Downpayment
20%
$31,740
Closing costs
1%
$1,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,673
Total Expenses
$1,537
Mortgage P&I
48%
$806
Property Taxes
14%
$240
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0