Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.76% first-year return on $33,516 initial cash invested.
2.76%
Cash On Cash
7.55%
Cap Rate
1.18
DSCR
$1,460
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $1,383 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,516
Downpayment
20%
$31,920
Closing costs
1%
$1,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,383
Mortgage P&I
58%
$854
Property Taxes
7%
$98
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0