Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.5% first-year return on $33,579 initial cash invested.
1.5%
Cash On Cash
7.3%
Cap Rate
1.14
DSCR
$1,590
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$1,590
Total Expenses
$1,548
Mortgage P&I
54%
$851
Property Taxes
14%
$227
Home Insurance
4%
$56
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0