Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.09% first-year return on $33,390 initial cash invested.
8.09%
Cash On Cash
8.73%
Cap Rate
1.36
DSCR
$1,603
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,603 income − $1,378 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,603
Total Expenses
$1,378
Mortgage P&I
53%
$852
Property Taxes
3%
$54
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0