Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.07% first-year return on $33,579 initial cash invested.
3.07%
Cash On Cash
7.61%
Cap Rate
1.2
DSCR
$1,659
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,573 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,659
Total Expenses
$1,573
Mortgage P&I
51%
$845
Property Taxes
14%
$240
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0