Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.5% first-year return on $33,579 initial cash invested.
6.5%
Cash On Cash
8.74%
Cap Rate
1.35
DSCR
$2,448
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,266 expenses = $182 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,448
Total Expenses
$2,266
Mortgage P&I
35%
$861
Property Taxes
29%
$713
Home Insurance
2%
$56
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0