Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.46% first-year return on $33,390 initial cash invested.
4.46%
Cash On Cash
7.34%
Cap Rate
1.28
DSCR
$1,732
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$1,608
Mortgage P&I
44%
$762
Property Taxes
20%
$339
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0