Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.69% first-year return on $33,348 initial cash invested.
5.69%
Cash On Cash
8.46%
Cap Rate
1.27
DSCR
$1,580
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $1,422 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,348
Downpayment
20%
$31,760
Closing costs
1%
$1,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,422
Mortgage P&I
56%
$883
Property Taxes
5%
$72
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0