Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.47% first-year return on $33,831 initial cash invested.
4.47%
Cash On Cash
7.9%
Cap Rate
1.23
DSCR
$1,471
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $1,345 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,471
Total Expenses
$1,345
Mortgage P&I
58%
$860
Property Taxes
3%
$48
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0