Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.11% first-year return on $33,831 initial cash invested.
0.11%
Cash On Cash
7.16%
Cap Rate
1.08
DSCR
$1,398
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,398 income − $1,395 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,398
Total Expenses
$1,395
Mortgage P&I
64%
$888
Property Taxes
4%
$59
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0