Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.57% first-year return on $33,579 initial cash invested.
4.57%
Cash On Cash
8.09%
Cap Rate
1.24
DSCR
$1,574
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $1,446 expenses = $128 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,574
Total Expenses
$1,446
Mortgage P&I
55%
$871
Property Taxes
7%
$110
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0