Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.93% first-year return on $33,054 initial cash invested.
6.93%
Cash On Cash
8.26%
Cap Rate
1.32
DSCR
$1,486
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $1,295 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,054
Downpayment
20%
$31,480
Closing costs
1%
$1,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,486
Total Expenses
$1,295
Mortgage P&I
55%
$818
Property Taxes
3%
$47
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0