Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.75% first-year return on $33,831 initial cash invested.
9.75%
Cash On Cash
8.93%
Cap Rate
1.43
DSCR
$1,684
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $1,409 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,684
Total Expenses
$1,409
Mortgage P&I
50%
$840
Property Taxes
3%
$53
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0