Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.04% first-year return on $33,390 initial cash invested.
1.04%
Cash On Cash
7.12%
Cap Rate
1.11
DSCR
$1,267
Rent
$29
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,267
Total Expenses
$1,238
Mortgage P&I
67%
$851
Property Taxes
0%
$2
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0