Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.61% first-year return on $33,579 initial cash invested.
0.61%
Cash On Cash
7.23%
Cap Rate
1.13
DSCR
$1,853
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,853 income − $1,836 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,853
Total Expenses
$1,836
Mortgage P&I
46%
$853
Property Taxes
24%
$445
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0