Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.59% first-year return on $33,390 initial cash invested.
3.59%
Cash On Cash
7.7%
Cap Rate
1.2
DSCR
$1,463
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,463 income − $1,363 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,463
Total Expenses
$1,363
Mortgage P&I
58%
$847
Property Taxes
5%
$80
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0