Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.02% first-year return on $33,390 initial cash invested.
3.02%
Cash On Cash
7.77%
Cap Rate
1.19
DSCR
$1,664
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,664 income − $1,580 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,664
Total Expenses
$1,580
Mortgage P&I
52%
$863
Property Taxes
14%
$229
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0