Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.8% first-year return on $33,432 initial cash invested.
3.8%
Cash On Cash
7.7%
Cap Rate
1.21
DSCR
$1,410
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,410 income − $1,304 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,432
Downpayment
20%
$31,840
Closing costs
1%
$1,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,304
Mortgage P&I
60%
$846
Property Taxes
2%
$22
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0