Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.11% first-year return on $33,579 initial cash invested.
7.11%
Cash On Cash
8.79%
Cap Rate
1.31
DSCR
$1,570
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $1,371 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,570
Total Expenses
$1,371
Mortgage P&I
57%
$894
Property Taxes
1%
$14
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0