Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.08% first-year return on $33,180 initial cash invested.
1.08%
Cash On Cash
6.93%
Cap Rate
1.14
DSCR
$1,595
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,595
Total Expenses
$1,565
Mortgage P&I
50%
$803
Property Taxes
18%
$291
Home Insurance
3%
$55
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0