Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.87% first-year return on $33,264 initial cash invested.
0.87%
Cash On Cash
7.05%
Cap Rate
1.14
DSCR
$1,745
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $1,721 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,264
Downpayment
20%
$31,680
Closing costs
1%
$1,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,745
Total Expenses
$1,721
Mortgage P&I
47%
$820
Property Taxes
22%
$383
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0