Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.27% first-year return on $33,852 initial cash invested.
2.27%
Cash On Cash
7.32%
Cap Rate
1.17
DSCR
$1,529
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,529 income − $1,465 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,852
Downpayment
20%
$32,240
Closing costs
1%
$1,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,529
Total Expenses
$1,465
Mortgage P&I
55%
$843
Property Taxes
11%
$167
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0