Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.22% first-year return on $33,579 initial cash invested.
4.22%
Cash On Cash
7.9%
Cap Rate
1.24
DSCR
$1,690
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,690
Total Expenses
$1,572
Mortgage P&I
50%
$851
Property Taxes
13%
$227
Home Insurance
3%
$56
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...