Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.22% first-year return on $33,537 initial cash invested.
1.22%
Cash On Cash
7.27%
Cap Rate
1.12
DSCR
$1,337
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,337 income − $1,303 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,537
Downpayment
20%
$31,940
Closing costs
1%
$1,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,337
Total Expenses
$1,303
Mortgage P&I
65%
$866
Property Taxes
2%
$33
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0