Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.18% first-year return on $33,600 initial cash invested.
5.18%
Cash On Cash
8.16%
Cap Rate
1.25
DSCR
$1,481
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $1,336 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,481
Total Expenses
$1,336
Mortgage P&I
59%
$869
Property Taxes
2%
$26
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0