Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.38% first-year return on $33,159 initial cash invested.
4.38%
Cash On Cash
8.03%
Cap Rate
1.22
DSCR
$1,421
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,421 income − $1,300 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,159
Downpayment
20%
$31,580
Closing costs
1%
$1,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,421
Total Expenses
$1,300
Mortgage P&I
61%
$865
Property Taxes
1%
$11
Home Insurance
4%
$55
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0