Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.14% first-year return on $33,600 initial cash invested.
6.14%
Cash On Cash
8.4%
Cap Rate
1.28
DSCR
$1,493
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,493 income − $1,321 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,493
Total Expenses
$1,321
Mortgage P&I
58%
$873
Property Taxes
0%
$3
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0