Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.16% first-year return on $33,894 initial cash invested.
2.16%
Cash On Cash
7.68%
Cap Rate
1.15
DSCR
$1,548
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,548 income − $1,487 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,894
Downpayment
20%
$32,280
Closing costs
1%
$1,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,548
Total Expenses
$1,487
Mortgage P&I
58%
$895
Property Taxes
8%
$125
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0