Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.57% first-year return on $33,579 initial cash invested.
5.57%
Cash On Cash
8.22%
Cap Rate
1.27
DSCR
$1,535
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $1,379 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,535
Total Expenses
$1,379
Mortgage P&I
56%
$862
Property Taxes
4%
$61
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0