Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.79% first-year return on $33,579 initial cash invested.
4.79%
Cash On Cash
7.9%
Cap Rate
1.25
DSCR
$1,506
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,506
Total Expenses
$1,372
Mortgage P&I
56%
$844
Property Taxes
5%
$81
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0