Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.05% first-year return on $33,831 initial cash invested.
3.05%
Cash On Cash
7.84%
Cap Rate
1.18
DSCR
$1,543
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,543 income − $1,457 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,543
Total Expenses
$1,457
Mortgage P&I
58%
$890
Property Taxes
7%
$108
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0