Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.19% first-year return on $33,705 initial cash invested.
7.19%
Cash On Cash
8.24%
Cap Rate
1.34
DSCR
$1,543
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,543 income − $1,341 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,705
Downpayment
20%
$32,100
Closing costs
1%
$1,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,543
Total Expenses
$1,341
Mortgage P&I
53%
$823
Property Taxes
1%
$16
Home Insurance
7%
$101
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0