Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.39% first-year return on $33,978 initial cash invested.
0.39%
Cash On Cash
7.53%
Cap Rate
1.12
DSCR
$1,899
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $1,888 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,978
Downpayment
20%
$32,360
Closing costs
1%
$1,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,899
Total Expenses
$1,888
Mortgage P&I
48%
$909
Property Taxes
23%
$439
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0