Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.92% first-year return on $33,390 initial cash invested.
3.92%
Cash On Cash
8.04%
Cap Rate
1.23
DSCR
$1,776
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $1,667 expenses = $109 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
$1,776
Total Expenses
$1,667
Mortgage P&I
49%
$867
Property Taxes
12%
$214
Home Insurance
3%
$56
HOA
4%
$67
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0