Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.18% first-year return on $32,991 initial cash invested.
0.18%
Cash On Cash
6.89%
Cap Rate
1.08
DSCR
$1,251
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,251 income − $1,246 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,991
Downpayment
20%
$31,420
Closing costs
1%
$1,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,251
Total Expenses
$1,246
Mortgage P&I
67%
$834
Property Taxes
3%
$35
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0