Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.42% first-year return on $33,222 initial cash invested.
2.42%
Cash On Cash
7.43%
Cap Rate
1.17
DSCR
$1,497
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,222
Downpayment
20%
$31,640
Closing costs
1%
$1,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,497
Total Expenses
$1,430
Mortgage P&I
56%
$838
Property Taxes
10%
$146
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0