Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.5% first-year return on $33,579 initial cash invested.
2.5%
Cash On Cash
7.47%
Cap Rate
1.17
DSCR
$1,567
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,567 income − $1,497 expenses = $70 cash flow
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
$1,567
Total Expenses
$1,497
Mortgage P&I
54%
$848
Property Taxes
12%
$186
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0