Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.45% first-year return on $33,495 initial cash invested.
6.45%
Cash On Cash
8.3%
Cap Rate
1.32
DSCR
$1,710
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,495
Downpayment
20%
$31,900
Closing costs
1%
$1,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,530
Mortgage P&I
49%
$837
Property Taxes
11%
$191
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0