Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.46% first-year return on $33,768 initial cash invested.
0.46%
Cash On Cash
7.06%
Cap Rate
1.1
DSCR
$1,497
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,484 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,768
Downpayment
20%
$32,160
Closing costs
1%
$1,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,497
Total Expenses
$1,484
Mortgage P&I
57%
$858
Property Taxes
13%
$201
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0