Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.86% first-year return on $33,600 initial cash invested.
7.86%
Cash On Cash
8.31%
Cap Rate
1.36
DSCR
$1,481
Rent
$220
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
6.6%
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
$1,261
Mortgage P&I
55%
$814
Property Taxes
0%
$6
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0